[THHEAVY] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -105.76%
YoY- -118.1%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Revenue 205,745 190,375 120,590 89,648 56,382 15,857 15,857 510.73%
PBT 23,536 30,305 15,482 11,295 12,901 2,200 2,200 432.95%
Tax -1,130 -6,130 -12,043 -11,750 -5,000 -52 -52 778.96%
NP 22,406 24,175 3,439 -455 7,901 2,148 2,148 423.52%
-
NP to SH 22,406 24,175 3,439 -455 7,901 2,148 2,148 423.52%
-
Tax Rate 4.80% 20.23% 77.79% 104.03% 38.76% 2.36% 2.36% -
Total Cost 183,339 166,200 117,151 90,103 48,481 13,709 13,709 523.91%
-
Net Worth 263,953 312,683 243,630 167,730 160,400 153,836 143,360 53.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Net Worth 263,953 312,683 243,630 167,730 160,400 153,836 143,360 53.87%
NOSH 771,794 933,382 817,551 662,967 660,084 663,087 560,000 25.41%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
NP Margin 10.89% 12.70% 2.85% -0.51% 14.01% 13.55% 13.55% -
ROE 8.49% 7.73% 1.41% -0.27% 4.93% 1.40% 1.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 26.66 20.40 14.75 13.52 8.54 2.39 2.83 387.18%
EPS 2.90 2.59 0.42 -0.07 1.20 0.32 0.38 319.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.335 0.298 0.253 0.243 0.232 0.256 22.68%
Adjusted Per Share Value based on latest NOSH - 662,967
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 9.26 8.57 5.43 4.04 2.54 0.71 0.71 512.96%
EPS 1.01 1.09 0.15 -0.02 0.36 0.10 0.10 411.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1408 0.1097 0.0755 0.0722 0.0693 0.0645 53.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 -
Price 0.47 0.52 0.50 0.41 0.32 0.34 0.40 -
P/RPS 1.76 2.55 3.39 3.03 3.75 14.22 14.13 -77.02%
P/EPS 16.19 20.08 118.86 -597.40 26.73 104.96 104.28 -73.15%
EY 6.18 4.98 0.84 -0.17 3.74 0.95 0.96 272.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.55 1.68 1.62 1.32 1.47 1.56 -8.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 26/04/13 27/02/13 17/10/12 24/07/12 - - - -
Price 0.46 0.43 0.50 0.41 0.00 0.00 0.00 -
P/RPS 1.73 2.11 3.39 3.03 0.00 0.00 0.00 -
P/EPS 15.85 16.60 118.86 -597.40 0.00 0.00 0.00 -
EY 6.31 6.02 0.84 -0.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.68 1.62 0.00 0.00 0.00 -

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