[THHEAVY] YoY TTM 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- 37.23%
YoY- -76.42%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 272,587 120,590 1,924 1,924 64,912 355,657 456,194 -9.48%
PBT 25,721 15,482 3,502 3,502 39,511 -150,238 -205,698 -
Tax -257 -12,043 -52 -52 -24,877 31,691 -1,153 -25.19%
NP 25,464 3,439 3,450 3,450 14,634 -118,547 -206,851 -
-
NP to SH 25,464 3,439 3,450 3,450 14,634 -115,878 -206,441 -
-
Tax Rate 1.00% 77.79% 1.48% 1.48% 62.96% - - -
Total Cost 247,123 117,151 -1,526 -1,526 50,278 474,204 663,045 -17.37%
-
Net Worth 66,422 243,630 0 168,134 131,865 106,850 211,899 -20.09%
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 66,422 243,630 0 168,134 131,865 106,850 211,899 -20.09%
NOSH 150,617 817,551 656,774 656,774 649,583 562,373 516,827 -21.21%
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 9.34% 2.85% 179.31% 179.31% 22.54% -33.33% -45.34% -
ROE 38.34% 1.41% 0.00% 2.05% 11.10% -108.45% -97.42% -
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 180.98 14.75 0.29 0.29 9.99 63.24 88.27 14.89%
EPS 16.91 0.42 0.53 0.53 2.25 -20.61 -39.94 -
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 12.27 5.43 0.09 0.09 2.92 16.01 20.54 -9.48%
EPS 1.15 0.15 0.16 0.16 0.66 -5.22 -9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.1097 0.00 0.0757 0.0594 0.0481 0.0954 -20.10%
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 0.46 3.39 116.06 146.78 3.80 0.96 1.95 -24.37%
P/EPS 4.97 118.86 64.73 81.86 16.87 -2.96 -4.31 -
EY 20.13 0.84 1.54 1.22 5.93 -33.78 -23.22 -
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 - - 23/09/10 29/09/09 29/09/08 -
Price 0.915 0.50 0.00 0.00 0.36 0.46 1.55 -
P/RPS 0.51 3.39 0.00 0.00 3.60 0.73 1.76 -21.30%
P/EPS 5.41 118.86 0.00 0.00 15.98 -2.23 -3.88 -
EY 18.48 0.84 0.00 0.00 6.26 -44.79 -25.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.68 0.00 0.00 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