[THHEAVY] YoY TTM 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- 260.78%
YoY- 200.99%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM 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 15,857 15,857 34,865 297,511 360,865 612,875 -20.23%
PBT 30,305 2,200 2,200 64,359 -39,405 -314,911 24,505 4.19%
Tax -6,130 -52 -52 -11,562 -13,315 31,683 -3,437 11.83%
NP 24,175 2,148 2,148 52,797 -52,720 -283,228 21,068 2.69%
-
NP to SH 24,175 2,148 2,148 52,797 -52,280 -279,832 20,668 3.07%
-
Tax Rate 20.23% 2.36% 2.36% 17.96% - - 14.03% -
Total Cost 166,200 13,709 13,709 -17,932 350,231 644,093 591,807 -21.77%
-
Net Worth 312,683 153,836 143,360 167,130 100,784 144,756 296,625 1.02%
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 312,683 153,836 143,360 167,130 100,784 144,756 296,625 1.02%
NOSH 933,382 663,087 560,000 663,217 559,913 516,987 262,500 27.79%
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% 13.55% 13.55% 151.43% -17.72% -78.49% 3.44% -
ROE 7.73% 1.40% 1.50% 31.59% -51.87% -193.31% 6.97% -
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 20.40 2.39 2.83 5.26 53.14 69.80 233.48 -37.57%
EPS 2.59 0.32 0.38 7.96 -9.34 -54.13 7.87 -19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.232 0.256 0.252 0.18 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 0.71 0.71 1.57 13.39 16.25 27.59 -20.23%
EPS 1.09 0.10 0.10 2.38 -2.35 -12.60 0.93 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.0693 0.0645 0.0752 0.0454 0.0652 0.1336 1.01%
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 2.55 14.22 14.13 7.61 0.75 1.66 0.43 41.07%
P/EPS 20.08 104.96 104.28 5.02 -4.28 -2.14 12.70 9.26%
EY 4.98 0.95 0.96 19.90 -23.34 -46.66 7.87 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.47 1.56 1.59 2.22 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 - - 09/12/10 29/12/09 31/12/08 28/12/07 -
Price 0.43 0.00 0.00 0.44 0.38 0.31 1.03 -
P/RPS 2.11 0.00 0.00 8.37 0.72 0.44 0.44 35.40%
P/EPS 16.60 0.00 0.00 5.53 -4.07 -0.57 13.08 4.71%
EY 6.02 0.00 0.00 18.09 -24.57 -174.60 7.64 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 0.00 1.75 2.11 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