[THHEAVY] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.12%
YoY- 5719.56%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 346,012 259,976 272,587 235,605 205,745 190,375 120,590 102.05%
PBT -6,470 -974 25,721 25,949 23,536 30,305 15,482 -
Tax 2,529 2,529 -257 -380 -1,130 -6,130 -12,043 -
NP -3,941 1,555 25,464 25,569 22,406 24,175 3,439 -
-
NP to SH 3,893 8,188 25,464 25,569 22,406 24,175 3,439 8.62%
-
Tax Rate - - 1.00% 1.46% 4.80% 20.23% 77.79% -
Total Cost 349,953 258,421 247,123 210,036 183,339 166,200 117,151 107.55%
-
Net Worth 43,023,530 1,223,155 66,422 335,328 263,953 312,683 243,630 3057.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 43,023,530 1,223,155 66,422 335,328 263,953 312,683 243,630 3057.56%
NOSH 1,014,705 2,824,838 150,617 928,888 771,794 933,382 817,551 15.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.14% 0.60% 9.34% 10.85% 10.89% 12.70% 2.85% -
ROE 0.01% 0.67% 38.34% 7.63% 8.49% 7.73% 1.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.10 9.20 180.98 25.36 26.66 20.40 14.75 74.92%
EPS 0.38 0.29 16.91 2.75 2.90 2.59 0.42 -6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.40 0.433 0.441 0.361 0.342 0.335 0.298 2633.66%
Adjusted Per Share Value based on latest NOSH - 928,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.58 11.70 12.27 10.61 9.26 8.57 5.43 102.04%
EPS 0.18 0.37 1.15 1.15 1.01 1.09 0.15 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.3706 0.5507 0.0299 0.151 0.1188 0.1408 0.1097 3057.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.895 0.88 0.84 0.74 0.47 0.52 0.50 -
P/RPS 2.62 9.56 0.46 2.92 1.76 2.55 3.39 -15.79%
P/EPS 233.28 303.60 4.97 26.88 16.19 20.08 118.86 56.82%
EY 0.43 0.33 20.13 3.72 6.18 4.98 0.84 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.03 1.90 2.05 1.37 1.55 1.68 -94.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 22/11/13 29/08/13 26/04/13 27/02/13 17/10/12 -
Price 0.895 0.95 0.915 0.79 0.46 0.43 0.50 -
P/RPS 2.62 10.32 0.51 3.11 1.73 2.11 3.39 -15.79%
P/EPS 233.28 327.75 5.41 28.70 15.85 16.60 118.86 56.82%
EY 0.43 0.31 18.48 3.48 6.31 6.02 0.84 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.19 2.07 2.19 1.35 1.28 1.68 -94.80%

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