[THHEAVY] QoQ TTM Result on 31-Jan-2007 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
06-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 21.75%
YoY- 105.1%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 612,875 588,511 498,510 401,622 351,626 280,203 218,396 98.57%
PBT 24,505 26,424 32,951 33,755 28,324 27,610 23,889 1.70%
Tax -3,437 -4,537 -9,534 -13,423 -11,492 -11,700 -9,516 -49.18%
NP 21,068 21,887 23,417 20,332 16,832 15,910 14,373 28.94%
-
NP to SH 20,668 22,580 24,510 21,503 17,661 15,587 13,657 31.71%
-
Tax Rate 14.03% 17.17% 28.93% 39.77% 40.57% 42.38% 39.83% -
Total Cost 591,807 566,624 475,093 381,290 334,794 264,293 204,023 102.99%
-
Net Worth 296,625 284,283 254,823 245,052 238,631 234,654 224,827 20.23%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 296,625 284,283 254,823 245,052 238,631 234,654 224,827 20.23%
NOSH 262,500 256,111 238,152 237,914 233,952 234,654 231,780 8.62%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.44% 3.72% 4.70% 5.06% 4.79% 5.68% 6.58% -
ROE 6.97% 7.94% 9.62% 8.77% 7.40% 6.64% 6.07% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 233.48 229.79 209.32 168.81 150.30 119.41 94.23 82.80%
EPS 7.87 8.82 10.29 9.04 7.55 6.64 5.89 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.07 1.03 1.02 1.00 0.97 10.68%
Adjusted Per Share Value based on latest NOSH - 237,914
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 27.59 26.50 22.44 18.08 15.83 12.62 9.83 98.60%
EPS 0.93 1.02 1.10 0.97 0.80 0.70 0.61 32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.128 0.1147 0.1103 0.1074 0.1056 0.1012 20.28%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.00 1.40 1.40 1.13 1.19 1.32 1.44 -
P/RPS 0.43 0.61 0.67 0.67 0.79 1.11 1.53 -56.99%
P/EPS 12.70 15.88 13.60 12.50 15.76 19.87 24.44 -35.28%
EY 7.87 6.30 7.35 8.00 6.34 5.03 4.09 54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.26 1.31 1.10 1.17 1.32 1.48 -29.22%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 -
Price 1.03 1.01 1.45 1.26 1.10 1.27 1.43 -
P/RPS 0.44 0.44 0.69 0.75 0.73 1.06 1.52 -56.14%
P/EPS 13.08 11.46 14.09 13.94 14.57 19.12 24.27 -33.69%
EY 7.64 8.73 7.10 7.17 6.86 5.23 4.12 50.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 1.36 1.22 1.08 1.27 1.47 -27.30%

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