[THHEAVY] QoQ TTM Result on 31-Jul-2007 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- -7.87%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 571,987 640,429 612,875 588,511 498,510 401,622 351,626 38.35%
PBT 17,001 22,387 24,505 26,424 32,951 33,755 28,324 -28.86%
Tax -2,138 -784 -3,437 -4,537 -9,534 -13,423 -11,492 -67.44%
NP 14,863 21,603 21,068 21,887 23,417 20,332 16,832 -7.96%
-
NP to SH 14,298 21,347 20,668 22,580 24,510 21,503 17,661 -13.14%
-
Tax Rate 12.58% 3.50% 14.03% 17.17% 28.93% 39.77% 40.57% -
Total Cost 557,124 618,826 591,807 566,624 475,093 381,290 334,794 40.47%
-
Net Worth 408,380 401,983 296,625 284,283 254,823 245,052 238,631 43.12%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 408,380 401,983 296,625 284,283 254,823 245,052 238,631 43.12%
NOSH 510,476 508,839 262,500 256,111 238,152 237,914 233,952 68.30%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.60% 3.37% 3.44% 3.72% 4.70% 5.06% 4.79% -
ROE 3.50% 5.31% 6.97% 7.94% 9.62% 8.77% 7.40% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 112.05 125.86 233.48 229.79 209.32 168.81 150.30 -17.79%
EPS 2.80 4.20 7.87 8.82 10.29 9.04 7.55 -48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 1.13 1.11 1.07 1.03 1.02 -14.96%
Adjusted Per Share Value based on latest NOSH - 256,111
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 25.75 28.83 27.59 26.50 22.44 18.08 15.83 38.35%
EPS 0.64 0.96 0.93 1.02 1.10 0.97 0.80 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.181 0.1336 0.128 0.1147 0.1103 0.1074 43.17%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.50 1.68 1.00 1.40 1.40 1.13 1.19 -
P/RPS 1.34 1.33 0.43 0.61 0.67 0.67 0.79 42.27%
P/EPS 53.55 40.05 12.70 15.88 13.60 12.50 15.76 126.18%
EY 1.87 2.50 7.87 6.30 7.35 8.00 6.34 -55.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.13 0.88 1.26 1.31 1.10 1.17 37.22%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 -
Price 1.52 1.40 1.03 1.01 1.45 1.26 1.10 -
P/RPS 1.36 1.11 0.44 0.44 0.69 0.75 0.73 51.46%
P/EPS 54.27 33.37 13.08 11.46 14.09 13.94 14.57 140.48%
EY 1.84 3.00 7.64 8.73 7.10 7.17 6.86 -58.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.77 0.91 0.91 1.36 1.22 1.08 45.78%

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