[THHEAVY] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -33.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Revenue 26,173 78,989 83,598 46,616 0 183 6,137 32.38%
PBT 1,571 -23,791 4,071 4,299 0 2,088 14,158 -34.64%
Tax -27 1,509 -170 -293 0 -52 1,432 -
NP 1,544 -22,282 3,901 4,006 0 2,036 15,590 -36.06%
-
NP to SH -5,223 -15,088 3,901 4,006 0 2,036 15,590 -
-
Tax Rate 1.72% - 4.18% 6.82% - 2.49% -10.11% -
Total Cost 24,629 101,271 79,697 42,610 0 -1,853 -9,453 -
-
Net Worth 633,427 287,917 66,422 243,630 0 168,134 131,865 35.46%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Net Worth 633,427 287,917 66,422 243,630 0 168,134 131,865 35.46%
NOSH 1,111,276 692,110 150,617 817,551 656,774 656,774 649,583 10.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
NP Margin 5.90% -28.21% 4.67% 8.59% 0.00% 1,112.57% 254.03% -
ROE -0.82% -5.24% 5.87% 1.64% 0.00% 1.21% 11.82% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
RPS 2.36 11.41 55.50 5.70 0.00 0.03 0.94 19.48%
EPS -0.47 -2.18 2.59 0.49 0.00 0.31 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.416 0.441 0.298 0.00 0.256 0.203 22.10%
Adjusted Per Share Value based on latest NOSH - 817,551
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
RPS 1.18 3.56 3.76 2.10 0.00 0.01 0.28 32.08%
EPS -0.24 -0.68 0.18 0.18 0.00 0.09 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.1296 0.0299 0.1097 0.00 0.0757 0.0594 35.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 -
Price 0.195 0.82 0.84 0.50 0.34 0.43 0.38 -
P/RPS 8.28 7.18 1.51 8.77 0.00 1,543.24 40.22 -26.34%
P/EPS -41.49 -37.61 32.43 102.04 0.00 138.71 15.83 -
EY -2.41 -2.66 3.08 0.98 0.00 0.72 6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.97 1.90 1.68 0.00 1.68 1.87 -28.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Date 30/11/15 28/11/14 22/11/13 17/10/12 - 13/09/11 23/09/10 -
Price 0.19 0.445 0.915 0.50 0.00 0.44 0.36 -
P/RPS 8.07 3.90 1.65 8.77 0.00 1,579.13 38.10 -25.93%
P/EPS -40.43 -20.41 35.33 102.04 0.00 141.94 15.00 -
EY -2.47 -4.90 2.83 0.98 0.00 0.70 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.07 2.07 1.68 0.00 1.72 1.77 -27.73%

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