[THHEAVY] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -67.84%
YoY- -66.13%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Revenue 17,775 100,501 344,124 259,976 190,375 15,857 15,857 2.23%
PBT -452,016 -54,622 -106,299 -974 30,305 2,200 2,200 -
Tax 12,375 298 -3,029 2,529 -6,130 -52 -52 -
NP -439,641 -54,324 -109,328 1,555 24,175 2,148 2,148 -
-
NP to SH -365,813 -45,335 -91,534 8,188 24,175 2,148 2,148 -
-
Tax Rate - - - - 20.23% 2.36% 2.36% -
Total Cost 457,416 154,825 453,452 258,421 166,200 13,709 13,709 97.01%
-
Net Worth 224,173 614,026 384,109 1,223,155 312,683 153,836 143,360 9.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Net Worth 224,173 614,026 384,109 1,223,155 312,683 153,836 143,360 9.02%
NOSH 1,120,867 1,116,412 1,100,599 2,824,838 933,382 663,087 560,000 14.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
NP Margin -2,473.37% -54.05% -31.77% 0.60% 12.70% 13.55% 13.55% -
ROE -163.18% -7.38% -23.83% 0.67% 7.73% 1.40% 1.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 1.59 9.00 31.27 9.20 20.40 2.39 2.83 -10.54%
EPS -32.64 -4.06 -8.32 0.29 2.59 0.32 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.55 0.349 0.433 0.335 0.232 0.256 -4.66%
Adjusted Per Share Value based on latest NOSH - 2,824,838
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 0.80 4.52 15.49 11.70 8.57 0.71 0.71 2.33%
EPS -16.47 -2.04 -4.12 0.37 1.09 0.10 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.2765 0.1729 0.5507 0.1408 0.0693 0.0645 9.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 -
Price 0.135 0.17 0.30 0.88 0.52 0.34 0.40 -
P/RPS 8.51 1.89 0.96 9.56 2.55 14.22 14.13 -9.33%
P/EPS -0.41 -4.19 -3.61 303.60 20.08 104.96 104.28 -
EY -241.75 -23.89 -27.72 0.33 4.98 0.95 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.31 0.86 2.03 1.55 1.47 1.56 -14.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 - - -
Price 0.14 0.145 0.39 0.95 0.43 0.00 0.00 -
P/RPS 8.83 1.61 1.25 10.32 2.11 0.00 0.00 -
P/EPS -0.43 -3.57 -4.69 327.75 16.60 0.00 0.00 -
EY -233.12 -28.01 -21.32 0.31 6.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.26 1.12 2.19 1.28 0.00 0.00 -

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