[THHEAVY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 602.97%
YoY- 1025.47%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Revenue 100,501 344,124 259,976 190,375 15,857 15,857 34,865 22.72%
PBT -54,622 -106,299 -974 30,305 2,200 2,200 64,359 -
Tax 298 -3,029 2,529 -6,130 -52 -52 -11,562 -
NP -54,324 -109,328 1,555 24,175 2,148 2,148 52,797 -
-
NP to SH -45,335 -91,534 8,188 24,175 2,148 2,148 52,797 -
-
Tax Rate - - - 20.23% 2.36% 2.36% 17.96% -
Total Cost 154,825 453,452 258,421 166,200 13,709 13,709 -17,932 -
-
Net Worth 614,026 384,109 1,223,155 312,683 153,836 143,360 167,130 28.62%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Net Worth 614,026 384,109 1,223,155 312,683 153,836 143,360 167,130 28.62%
NOSH 1,116,412 1,100,599 2,824,838 933,382 663,087 560,000 663,217 10.59%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
NP Margin -54.05% -31.77% 0.60% 12.70% 13.55% 13.55% 151.43% -
ROE -7.38% -23.83% 0.67% 7.73% 1.40% 1.50% 31.59% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 9.00 31.27 9.20 20.40 2.39 2.83 5.26 10.94%
EPS -4.06 -8.32 0.29 2.59 0.32 0.38 7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.349 0.433 0.335 0.232 0.256 0.252 16.29%
Adjusted Per Share Value based on latest NOSH - 933,382
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 4.52 15.49 11.70 8.57 0.71 0.71 1.57 22.69%
EPS -2.04 -4.12 0.37 1.09 0.10 0.10 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.1729 0.5507 0.1408 0.0693 0.0645 0.0752 28.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 -
Price 0.17 0.30 0.88 0.52 0.34 0.40 0.40 -
P/RPS 1.89 0.96 9.56 2.55 14.22 14.13 7.61 -23.61%
P/EPS -4.19 -3.61 303.60 20.08 104.96 104.28 5.02 -
EY -23.89 -27.72 0.33 4.98 0.95 0.96 19.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.86 2.03 1.55 1.47 1.56 1.59 -27.11%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 - - 09/12/10 -
Price 0.145 0.39 0.95 0.43 0.00 0.00 0.44 -
P/RPS 1.61 1.25 10.32 2.11 0.00 0.00 8.37 -27.30%
P/EPS -3.57 -4.69 327.75 16.60 0.00 0.00 5.53 -
EY -28.01 -21.32 0.31 6.02 0.00 0.00 18.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 1.12 2.19 1.28 0.00 0.00 1.75 -30.84%

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