[THHEAVY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 855.82%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 235,605 205,745 190,375 120,590 89,648 56,382 15,857 505.37%
PBT 25,949 23,536 30,305 15,482 11,295 12,901 2,200 418.94%
Tax -380 -1,130 -6,130 -12,043 -11,750 -5,000 -52 277.03%
NP 25,569 22,406 24,175 3,439 -455 7,901 2,148 422.12%
-
NP to SH 25,569 22,406 24,175 3,439 -455 7,901 2,148 422.12%
-
Tax Rate 1.46% 4.80% 20.23% 77.79% 104.03% 38.76% 2.36% -
Total Cost 210,036 183,339 166,200 117,151 90,103 48,481 13,709 517.89%
-
Net Worth 335,328 263,953 312,683 243,630 167,730 160,400 153,836 68.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 335,328 263,953 312,683 243,630 167,730 160,400 153,836 68.19%
NOSH 928,888 771,794 933,382 817,551 662,967 660,084 663,087 25.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.85% 10.89% 12.70% 2.85% -0.51% 14.01% 13.55% -
ROE 7.63% 8.49% 7.73% 1.41% -0.27% 4.93% 1.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.36 26.66 20.40 14.75 13.52 8.54 2.39 383.56%
EPS 2.75 2.90 2.59 0.42 -0.07 1.20 0.32 320.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.342 0.335 0.298 0.253 0.243 0.232 34.31%
Adjusted Per Share Value based on latest NOSH - 817,551
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.61 9.26 8.57 5.43 4.04 2.54 0.71 507.69%
EPS 1.15 1.01 1.09 0.15 -0.02 0.36 0.10 410.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.1188 0.1408 0.1097 0.0755 0.0722 0.0693 68.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.74 0.47 0.52 0.50 0.41 0.32 0.34 -
P/RPS 2.92 1.76 2.55 3.39 3.03 3.75 14.22 -65.22%
P/EPS 26.88 16.19 20.08 118.86 -597.40 26.73 104.96 -59.70%
EY 3.72 6.18 4.98 0.84 -0.17 3.74 0.95 148.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.37 1.55 1.68 1.62 1.32 1.47 24.84%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 26/04/13 27/02/13 17/10/12 24/07/12 - - -
Price 0.79 0.46 0.43 0.50 0.41 0.00 0.00 -
P/RPS 3.11 1.73 2.11 3.39 3.03 0.00 0.00 -
P/EPS 28.70 15.85 16.60 118.86 -597.40 0.00 0.00 -
EY 3.48 6.31 6.02 0.84 -0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.35 1.28 1.68 1.62 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