Highlights

[THHEAVY] QoQ Quarter Result on 2014-06-30 [#2]

Stock [THHEAVY]: TH HEAVY ENGINEERING BERHAD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -458.67%    YoY -     -167.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 47,801 58,322 78,989 64,699 142,114 61,061 83,598 -31.13%
  QoQ % -18.04% -26.16% 22.09% -54.47% 132.74% -26.96% -
  Horiz. % 57.18% 69.76% 94.49% 77.39% 170.00% 73.04% 100.00%
PBT -25,317 -73,041 -23,791 -9,991 524 -20,261 4,071 -
  QoQ % 65.34% -207.01% -138.12% -2,006.68% 102.59% -597.69% -
  Horiz. % -621.89% -1,794.18% -584.40% -245.42% 12.87% -497.69% 100.00%
Tax -40 -4,646 1,509 108 0 2,699 -170 -61.92%
  QoQ % 99.14% -407.89% 1,297.22% 0.00% 0.00% 1,687.65% -
  Horiz. % 23.53% 2,732.94% -887.65% -63.53% -0.00% -1,587.65% 100.00%
NP -25,357 -77,687 -22,282 -9,883 524 -17,562 3,901 -
  QoQ % 67.36% -248.65% -125.46% -1,986.07% 102.98% -550.19% -
  Horiz. % -650.01% -1,991.46% -571.19% -253.35% 13.43% -450.19% 100.00%
NP to SH -18,850 -71,985 -15,088 -6,187 1,725 -10,929 3,901 -
  QoQ % 73.81% -377.10% -143.87% -458.67% 115.78% -380.16% -
  Horiz. % -483.21% -1,845.30% -386.77% -158.60% 44.22% -280.16% 100.00%
Tax Rate - % - % - % - % - % - % 4.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 73,158 136,009 101,271 74,582 141,590 78,623 79,697 -5.55%
  QoQ % -46.21% 34.30% 35.78% -47.33% 80.09% -1.35% -
  Horiz. % 91.80% 170.66% 127.07% 93.58% 177.66% 98.65% 100.00%
Net Worth 36,591,175 384,109 287,917 27,745,823 43,023,530 1,223,155 66,422 6,645.97%
  QoQ % 9,426.24% 33.41% -98.96% -35.51% 3,417.42% 1,741.48% -
  Horiz. % 55,088.58% 578.28% 433.46% 41,771.77% 64,772.59% 1,841.48% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,591,175 384,109 287,917 27,745,823 43,023,530 1,223,155 66,422 6,645.97%
  QoQ % 9,426.24% 33.41% -98.96% -35.51% 3,417.42% 1,741.48% -
  Horiz. % 55,088.58% 578.28% 433.46% 41,771.77% 64,772.59% 1,841.48% 100.00%
NOSH 1,108,823 1,100,599 692,110 637,835 1,014,705 2,824,838 150,617 278.90%
  QoQ % 0.75% 59.02% 8.51% -37.14% -64.08% 1,775.50% -
  Horiz. % 736.18% 730.72% 459.51% 423.48% 673.70% 1,875.50% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -53.05 % -133.20 % -28.21 % -15.28 % 0.37 % -28.76 % 4.67 % -
  QoQ % 60.17% -372.17% -84.62% -4,229.73% 101.29% -715.85% -
  Horiz. % -1,135.97% -2,852.25% -604.07% -327.19% 7.92% -615.85% 100.00%
ROE -0.05 % -18.74 % -5.24 % -0.02 % 0.00 % -0.89 % 5.87 % -
  QoQ % 99.73% -257.63% -26,100.00% 0.00% 0.00% -115.16% -
  Horiz. % -0.85% -319.25% -89.27% -0.34% 0.00% -15.16% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.31 5.30 11.41 10.14 14.01 2.16 55.50 -81.83%
  QoQ % -18.68% -53.55% 12.52% -27.62% 548.61% -96.11% -
  Horiz. % 7.77% 9.55% 20.56% 18.27% 25.24% 3.89% 100.00%
EPS -1.70 -7.15 -2.18 -0.61 0.17 -1.18 2.59 -
  QoQ % 76.22% -227.98% -257.38% -458.82% 114.41% -145.56% -
  Horiz. % -65.64% -276.06% -84.17% -23.55% 6.56% -45.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 33.0000 0.3490 0.4160 43.5000 42.4000 0.4330 0.4410 1,680.43%
  QoQ % 9,355.59% -16.11% -99.04% 2.59% 9,692.15% -1.81% -
  Horiz. % 7,482.99% 79.14% 94.33% 9,863.95% 9,614.51% 98.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,221,077
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.15 2.63 3.56 2.91 6.40 2.75 3.76 -31.13%
  QoQ % -18.25% -26.12% 22.34% -54.53% 132.73% -26.86% -
  Horiz. % 57.18% 69.95% 94.68% 77.39% 170.21% 73.14% 100.00%
EPS -0.85 -3.24 -0.68 -0.28 0.08 -0.49 0.18 -
  QoQ % 73.77% -376.47% -142.86% -450.00% 116.33% -372.22% -
  Horiz. % -472.22% -1,800.00% -377.78% -155.56% 44.44% -272.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 16.4745 0.1729 0.1296 12.4921 19.3706 0.5507 0.0299 6,646.80%
  QoQ % 9,428.34% 33.41% -98.96% -35.51% 3,417.45% 1,741.81% -
  Horiz. % 55,098.66% 578.26% 433.44% 41,779.60% 64,784.61% 1,841.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3400 0.3000 0.8200 0.8650 0.8950 0.8800 0.8400 -
P/RPS 7.89 5.66 7.18 8.53 6.39 40.71 1.51 201.42%
  QoQ % 39.40% -21.17% -15.83% 33.49% -84.30% 2,596.03% -
  Horiz. % 522.52% 374.83% 475.50% 564.90% 423.18% 2,696.03% 100.00%
P/EPS -20.00 -4.59 -37.61 -89.18 526.47 -227.46 32.43 -
  QoQ % -335.73% 87.80% 57.83% -116.94% 331.46% -801.39% -
  Horiz. % -61.67% -14.15% -115.97% -274.99% 1,623.40% -701.39% 100.00%
EY -5.00 -21.80 -2.66 -1.12 0.19 -0.44 3.08 -
  QoQ % 77.06% -719.55% -137.50% -689.47% 143.18% -114.29% -
  Horiz. % -162.34% -707.79% -86.36% -36.36% 6.17% -14.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.86 1.97 0.02 0.02 2.03 1.90 -96.98%
  QoQ % -98.84% -56.35% 9,750.00% 0.00% -99.01% 6.84% -
  Horiz. % 0.53% 45.26% 103.68% 1.05% 1.05% 106.84% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 29/05/14 28/02/14 22/11/13 -
Price 0.2500 0.3900 0.4450 0.8600 0.8950 0.9500 0.9150 -
P/RPS 5.80 7.36 3.90 8.48 6.39 43.95 1.65 131.36%
  QoQ % -21.20% 88.72% -54.01% 32.71% -85.46% 2,563.64% -
  Horiz. % 351.52% 446.06% 236.36% 513.94% 387.27% 2,663.64% 100.00%
P/EPS -14.71 -5.96 -20.41 -88.66 526.47 -245.55 35.33 -
  QoQ % -146.81% 70.80% 76.98% -116.84% 314.40% -795.02% -
  Horiz. % -41.64% -16.87% -57.77% -250.95% 1,490.15% -695.02% 100.00%
EY -6.80 -16.77 -4.90 -1.13 0.19 -0.41 2.83 -
  QoQ % 59.45% -242.24% -333.63% -694.74% 146.34% -114.49% -
  Horiz. % -240.28% -592.58% -173.14% -39.93% 6.71% -14.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 1.12 1.07 0.02 0.02 2.19 2.07 -97.15%
  QoQ % -99.11% 4.67% 5,250.00% 0.00% -99.09% 5.80% -
  Horiz. % 0.48% 54.11% 51.69% 0.97% 0.97% 105.80% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS