[THHEAVY] QoQ TTM Result on 30-Apr-2007 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 13.98%
YoY- 79.47%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 640,429 612,875 588,511 498,510 401,622 351,626 280,203 73.25%
PBT 22,387 24,505 26,424 32,951 33,755 28,324 27,610 -13.01%
Tax -784 -3,437 -4,537 -9,534 -13,423 -11,492 -11,700 -83.42%
NP 21,603 21,068 21,887 23,417 20,332 16,832 15,910 22.55%
-
NP to SH 21,347 20,668 22,580 24,510 21,503 17,661 15,587 23.25%
-
Tax Rate 3.50% 14.03% 17.17% 28.93% 39.77% 40.57% 42.38% -
Total Cost 618,826 591,807 566,624 475,093 381,290 334,794 264,293 76.05%
-
Net Worth 401,983 296,625 284,283 254,823 245,052 238,631 234,654 43.03%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 401,983 296,625 284,283 254,823 245,052 238,631 234,654 43.03%
NOSH 508,839 262,500 256,111 238,152 237,914 233,952 234,654 67.29%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.37% 3.44% 3.72% 4.70% 5.06% 4.79% 5.68% -
ROE 5.31% 6.97% 7.94% 9.62% 8.77% 7.40% 6.64% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 125.86 233.48 229.79 209.32 168.81 150.30 119.41 3.55%
EPS 4.20 7.87 8.82 10.29 9.04 7.55 6.64 -26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.13 1.11 1.07 1.03 1.02 1.00 -14.50%
Adjusted Per Share Value based on latest NOSH - 238,152
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 28.83 27.59 26.50 22.44 18.08 15.83 12.62 73.19%
EPS 0.96 0.93 1.02 1.10 0.97 0.80 0.70 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1336 0.128 0.1147 0.1103 0.1074 0.1056 43.08%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.68 1.00 1.40 1.40 1.13 1.19 1.32 -
P/RPS 1.33 0.43 0.61 0.67 0.67 0.79 1.11 12.77%
P/EPS 40.05 12.70 15.88 13.60 12.50 15.76 19.87 59.36%
EY 2.50 7.87 6.30 7.35 8.00 6.34 5.03 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.88 1.26 1.31 1.10 1.17 1.32 37.45%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 -
Price 1.40 1.03 1.01 1.45 1.26 1.10 1.27 -
P/RPS 1.11 0.44 0.44 0.69 0.75 0.73 1.06 3.11%
P/EPS 33.37 13.08 11.46 14.09 13.94 14.57 19.12 44.81%
EY 3.00 7.64 8.73 7.10 7.17 6.86 5.23 -30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.91 0.91 1.36 1.22 1.08 1.27 24.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment