[THHEAVY] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
Revenue 568,456 224,312 162,832 0 5,428 63,408 360,088 9.24%
PBT 2,096 24,080 51,156 0 4,400 13,684 -23,088 -
Tax 0 0 -20,000 0 0 0 0 -
NP 2,096 24,080 31,156 0 4,400 13,684 -23,088 -
-
NP to SH 6,900 24,080 31,156 0 4,400 13,684 -22,204 -
-
Tax Rate 0.00% 0.00% 39.10% - 0.00% 0.00% - -
Total Cost 566,360 200,232 131,676 0 1,028 49,724 383,176 7.85%
-
Net Worth 43,023,530 263,953 160,400 0 162,411 96,820 195,035 184.31%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 43,023,530 263,953 160,400 0 162,411 96,820 195,035 184.31%
NOSH 1,014,705 771,794 660,084 647,058 647,058 645,471 750,135 6.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 0.37% 10.74% 19.13% 0.00% 81.06% 21.58% -6.41% -
ROE 0.02% 9.12% 19.42% 0.00% 2.71% 14.13% -11.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
RPS 56.02 29.06 24.67 0.00 0.84 9.82 48.00 3.03%
EPS 0.68 3.12 4.72 0.00 0.68 2.12 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 42.40 0.342 0.243 0.00 0.251 0.15 0.26 168.16%
Adjusted Per Share Value based on latest NOSH - 647,058
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
RPS 25.59 10.10 7.33 0.00 0.24 2.85 16.21 9.24%
EPS 0.31 1.08 1.40 0.00 0.20 0.62 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.3706 0.1188 0.0722 0.00 0.0731 0.0436 0.0878 184.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/01/11 29/01/10 30/01/09 -
Price 0.895 0.47 0.32 0.62 0.62 0.41 0.34 -
P/RPS 1.60 1.62 1.30 0.00 73.91 4.17 0.71 17.03%
P/EPS 131.62 15.06 6.78 0.00 91.18 19.34 -11.49 -
EY 0.76 6.64 14.75 0.00 1.10 5.17 -8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.37 1.32 0.00 2.47 2.73 1.31 -55.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 CAGR
Date 29/05/14 26/04/13 31/05/12 - 24/03/11 26/03/10 30/03/09 -
Price 0.895 0.46 0.38 0.00 0.59 0.28 0.28 -
P/RPS 1.60 1.58 1.54 0.00 70.33 2.85 0.58 21.71%
P/EPS 131.62 14.74 8.05 0.00 86.76 13.21 -9.46 -
EY 0.76 6.78 12.42 0.00 1.15 7.57 -10.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.35 1.56 0.00 2.35 1.87 1.08 -53.80%

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