[THHEAVY] YoY Cumulative Quarter Result on 31-Jul-2011 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
13-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ--%
YoY- -87.15%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 198,916 116,703 0 3,281 33,873 265,929 271,680 -5.85%
PBT 19,287 23,871 0 4,602 33,994 -44,922 -209,595 -
Tax -170 -6,043 0 -52 1,427 0 -8 80.61%
NP 19,117 17,828 0 4,550 35,421 -44,922 -209,603 -
-
NP to SH 19,117 17,828 0 4,550 35,421 -44,703 -208,435 -
-
Tax Rate 0.88% 25.32% - 1.13% -4.20% - - -
Total Cost 179,799 98,875 0 -1,269 -1,548 310,851 481,283 -17.34%
-
Net Worth 211,293 228,997 0 168,811 131,693 106,169 211,897 -0.05%
Dividend
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 211,293 228,997 0 168,811 131,693 106,169 211,897 -0.05%
NOSH 479,122 768,448 659,420 659,420 648,736 558,787 516,823 -1.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 9.61% 15.28% 0.00% 138.68% 104.57% -16.89% -77.15% -
ROE 9.05% 7.79% 0.00% 2.70% 26.90% -42.11% -98.37% -
Per Share
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 41.52 15.19 0.00 0.50 5.22 47.59 52.57 -4.46%
EPS 3.99 2.32 0.00 0.69 5.46 -8.00 -40.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.298 0.00 0.256 0.203 0.19 0.41 1.41%
Adjusted Per Share Value based on latest NOSH - 656,774
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 8.96 5.25 0.00 0.15 1.53 11.97 12.23 -5.84%
EPS 0.86 0.80 0.00 0.20 1.59 -2.01 -9.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.1031 0.00 0.076 0.0593 0.0478 0.0954 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.84 0.50 0.34 0.43 0.38 0.61 1.72 -
P/RPS 2.02 3.29 0.00 86.42 7.28 1.28 3.27 -8.89%
P/EPS 21.05 21.55 0.00 62.32 6.96 -7.63 -4.26 -
EY 4.75 4.64 0.00 1.60 14.37 -13.11 -23.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 0.00 1.68 1.87 3.21 4.20 -14.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 22/11/13 17/10/12 - 13/09/11 23/09/10 29/09/09 29/09/08 -
Price 0.915 0.50 0.00 0.44 0.36 0.46 1.55 -
P/RPS 2.20 3.29 0.00 88.43 6.89 0.97 2.95 -5.51%
P/EPS 22.93 21.55 0.00 63.77 6.59 -5.75 -3.84 -
EY 4.36 4.64 0.00 1.57 15.17 -17.39 -26.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.68 0.00 1.72 1.77 2.42 3.78 -10.99%

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