[THHEAVY] YoY Cumulative Quarter Result on 31-Oct-2010 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 81.7%
YoY- 222.08%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 190,375 22,842 18,955 34,865 296,968 360,864 612,875 -20.23%
PBT 30,305 -3,676 4,714 64,359 -39,405 -314,912 24,504 4.19%
Tax -6,130 -6,052 0 0 -13,315 31,683 -3,437 11.83%
NP 24,175 -9,728 4,714 64,359 -52,720 -283,229 21,067 2.69%
-
NP to SH 24,175 -9,728 4,714 64,359 -52,720 -279,833 20,667 3.07%
-
Tax Rate 20.23% - 0.00% 0.00% - - 14.03% -
Total Cost 166,200 32,570 14,241 -29,494 349,688 644,093 591,808 -21.77%
-
Net Worth 257,099 154,853 172,397 161,683 98,940 144,723 295,616 -2.66%
Dividend
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 257,099 154,853 172,397 161,683 98,940 144,723 295,616 -2.66%
NOSH 767,460 661,768 673,428 649,331 562,161 516,869 261,607 23.12%
Ratio Analysis
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 12.70% -42.59% 24.87% 184.59% -17.75% -78.49% 3.44% -
ROE 9.40% -6.28% 2.73% 39.81% -53.28% -193.36% 6.99% -
Per Share
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 24.81 3.45 2.81 5.37 52.83 69.82 234.27 -35.21%
EPS 3.15 -1.47 0.70 10.14 -9.38 -54.14 7.90 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.234 0.256 0.249 0.176 0.28 1.13 -20.94%
Adjusted Per Share Value based on latest NOSH - 663,217
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 8.57 1.03 0.85 1.57 13.37 16.25 27.59 -20.23%
EPS 1.09 -0.44 0.21 2.90 -2.37 -12.60 0.93 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.0697 0.0776 0.0728 0.0445 0.0652 0.1331 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.52 0.34 0.40 0.40 0.40 1.16 1.00 -
P/RPS 2.10 0.00 14.21 7.45 0.76 1.66 0.43 35.87%
P/EPS 16.51 0.00 57.14 4.04 -4.27 -2.14 12.66 5.26%
EY 6.06 0.00 1.75 24.78 -23.45 -46.67 7.90 -4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.56 1.61 2.27 4.14 0.88 11.56%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/02/13 28/02/12 15/12/11 09/12/10 29/12/09 31/12/08 28/12/07 -
Price 0.43 0.35 0.34 0.44 0.38 0.31 1.03 -
P/RPS 1.73 0.00 12.08 8.19 0.72 0.44 0.44 30.30%
P/EPS 13.65 0.00 48.57 4.44 -4.05 -0.57 13.04 0.88%
EY 7.33 0.00 2.06 22.53 -24.68 -174.65 7.67 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.51 1.33 1.77 2.16 1.11 0.91 6.81%

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