[THHEAVY] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 344,124 259,932 190,375 22,842 34,865 296,968 360,864 -0.76%
PBT -106,298 -974 30,305 -3,676 64,359 -39,405 -314,912 -16.14%
Tax -3,029 2,529 -6,130 -6,052 0 -13,315 31,683 -
NP -109,327 1,555 24,175 -9,728 64,359 -52,720 -283,229 -14.29%
-
NP to SH -76,447 8,188 24,175 -9,728 64,359 -52,720 -279,833 -18.96%
-
Tax Rate - - 20.23% - 0.00% - - -
Total Cost 453,451 258,377 166,200 32,570 -29,494 349,688 644,093 -5.52%
-
Net Worth 352,072 17,585 257,099 154,853 161,683 98,940 144,723 15.49%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 352,072 17,585 257,099 154,853 161,683 98,940 144,723 15.49%
NOSH 1,005,921 47,147 767,460 661,768 649,331 562,161 516,869 11.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin -31.77% 0.60% 12.70% -42.59% 184.59% -17.75% -78.49% -
ROE -21.71% 46.56% 9.40% -6.28% 39.81% -53.28% -193.36% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 34.21 551.32 24.81 3.45 5.37 52.83 69.82 -10.91%
EPS -7.60 0.83 3.15 -1.47 10.14 -9.38 -54.14 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.373 0.335 0.234 0.249 0.176 0.28 3.68%
Adjusted Per Share Value based on latest NOSH - 663,087
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 15.49 11.70 8.57 1.03 1.57 13.37 16.25 -0.77%
EPS -3.44 0.37 1.09 -0.44 2.90 -2.37 -12.60 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.0079 0.1158 0.0697 0.0728 0.0445 0.0652 15.48%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 29/10/10 30/10/09 31/10/08 -
Price 0.30 0.88 0.52 0.34 0.40 0.40 1.16 -
P/RPS 0.88 0.16 2.10 0.00 7.45 0.76 1.66 -9.77%
P/EPS -3.95 5.07 16.51 0.00 4.04 -4.27 -2.14 10.44%
EY -25.33 19.74 6.06 0.00 24.78 -23.45 -46.67 -9.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 2.36 1.55 1.47 1.61 2.27 4.14 -22.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/02/15 28/02/14 27/02/13 28/02/12 09/12/10 29/12/09 31/12/08 -
Price 0.39 0.95 0.43 0.35 0.44 0.38 0.31 -
P/RPS 1.14 0.17 1.73 0.00 8.19 0.72 0.44 16.68%
P/EPS -5.13 5.47 13.65 0.00 4.44 -4.05 -0.57 42.77%
EY -19.49 18.28 7.33 0.00 22.53 -24.68 -174.65 -29.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.55 1.28 1.51 1.77 2.16 1.11 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