[THHEAVY] QoQ TTM Result on 31-Oct-2007 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- -8.47%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 456,194 571,987 640,429 612,875 588,511 498,510 401,622 8.87%
PBT -205,698 17,001 22,387 24,505 26,424 32,951 33,755 -
Tax -1,153 -2,138 -784 -3,437 -4,537 -9,534 -13,423 -80.56%
NP -206,851 14,863 21,603 21,068 21,887 23,417 20,332 -
-
NP to SH -206,441 14,298 21,347 20,668 22,580 24,510 21,503 -
-
Tax Rate - 12.58% 3.50% 14.03% 17.17% 28.93% 39.77% -
Total Cost 663,045 557,124 618,826 591,807 566,624 475,093 381,290 44.65%
-
Net Worth 211,899 408,380 401,983 296,625 284,283 254,823 245,052 -9.24%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 211,899 408,380 401,983 296,625 284,283 254,823 245,052 -9.24%
NOSH 516,827 510,476 508,839 262,500 256,111 238,152 237,914 67.81%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -45.34% 2.60% 3.37% 3.44% 3.72% 4.70% 5.06% -
ROE -97.42% 3.50% 5.31% 6.97% 7.94% 9.62% 8.77% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 88.27 112.05 125.86 233.48 229.79 209.32 168.81 -35.12%
EPS -39.94 2.80 4.20 7.87 8.82 10.29 9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.80 0.79 1.13 1.11 1.07 1.03 -45.91%
Adjusted Per Share Value based on latest NOSH - 262,500
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 20.54 25.75 28.83 27.59 26.50 22.44 18.08 8.88%
EPS -9.29 0.64 0.96 0.93 1.02 1.10 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.1839 0.181 0.1336 0.128 0.1147 0.1103 -9.22%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.72 1.50 1.68 1.00 1.40 1.40 1.13 -
P/RPS 1.95 1.34 1.33 0.43 0.61 0.67 0.67 103.98%
P/EPS -4.31 53.55 40.05 12.70 15.88 13.60 12.50 -
EY -23.22 1.87 2.50 7.87 6.30 7.35 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 1.88 2.13 0.88 1.26 1.31 1.10 144.48%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 27/06/07 06/04/07 -
Price 1.55 1.52 1.40 1.03 1.01 1.45 1.26 -
P/RPS 1.76 1.36 1.11 0.44 0.44 0.69 0.75 76.68%
P/EPS -3.88 54.27 33.37 13.08 11.46 14.09 13.94 -
EY -25.77 1.84 3.00 7.64 8.73 7.10 7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 1.90 1.77 0.91 0.91 1.36 1.22 112.67%

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