Highlights

[THHEAVY] QoQ Quarter Result on 2013-12-31 [#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 -     -380.16%    YoY -     -272.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,989 64,699 142,114 61,061 83,598 59,239 56,078 25.63%
  QoQ % 22.09% -54.47% 132.74% -26.96% 41.12% 5.64% -
  Horiz. % 140.86% 115.37% 253.42% 108.89% 149.07% 105.64% 100.00%
PBT -23,791 -9,991 524 -20,261 4,071 9,196 6,020 -
  QoQ % -138.12% -2,006.68% 102.59% -597.69% -55.73% 52.76% -
  Horiz. % -395.20% -165.96% 8.70% -336.56% 67.62% 152.76% 100.00%
Tax 1,509 108 0 2,699 -170 0 0 -
  QoQ % 1,297.22% 0.00% 0.00% 1,687.65% 0.00% 0.00% -
  Horiz. % -887.65% -63.53% -0.00% -1,587.65% 100.00% - -
NP -22,282 -9,883 524 -17,562 3,901 9,196 6,020 -
  QoQ % -125.46% -1,986.07% 102.98% -550.19% -57.58% 52.76% -
  Horiz. % -370.13% -164.17% 8.70% -291.73% 64.80% 152.76% 100.00%
NP to SH -15,088 -6,187 1,725 -10,929 3,901 9,196 6,020 -
  QoQ % -143.87% -458.67% 115.78% -380.16% -57.58% 52.76% -
  Horiz. % -250.63% -102.77% 28.65% -181.54% 64.80% 152.76% 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% 100.00% - -
Total Cost 101,271 74,582 141,590 78,623 79,697 50,043 50,058 59.89%
  QoQ % 35.78% -47.33% 80.09% -1.35% 59.26% -0.03% -
  Horiz. % 202.31% 148.99% 282.85% 157.06% 159.21% 99.97% 100.00%
Net Worth 287,917 27,745,823 43,023,530 1,223,155 66,422 335,328 263,953 5.96%
  QoQ % -98.96% -35.51% 3,417.42% 1,741.48% -80.19% 27.04% -
  Horiz. % 109.08% 10,511.62% 16,299.64% 463.40% 25.16% 127.04% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 287,917 27,745,823 43,023,530 1,223,155 66,422 335,328 263,953 5.96%
  QoQ % -98.96% -35.51% 3,417.42% 1,741.48% -80.19% 27.04% -
  Horiz. % 109.08% 10,511.62% 16,299.64% 463.40% 25.16% 127.04% 100.00%
NOSH 692,110 637,835 1,014,705 2,824,838 150,617 928,888 771,794 -7.00%
  QoQ % 8.51% -37.14% -64.08% 1,775.50% -83.79% 20.35% -
  Horiz. % 89.68% 82.64% 131.47% 366.01% 19.52% 120.35% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -28.21 % -15.28 % 0.37 % -28.76 % 4.67 % 15.52 % 10.74 % -
  QoQ % -84.62% -4,229.73% 101.29% -715.85% -69.91% 44.51% -
  Horiz. % -262.66% -142.27% 3.45% -267.78% 43.48% 144.51% 100.00%
ROE -5.24 % -0.02 % 0.00 % -0.89 % 5.87 % 2.74 % 2.28 % -
  QoQ % -26,100.00% 0.00% 0.00% -115.16% 114.23% 20.18% -
  Horiz. % -229.82% -0.88% 0.00% -39.04% 257.46% 120.18% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.41 10.14 14.01 2.16 55.50 6.38 7.27 35.01%
  QoQ % 12.52% -27.62% 548.61% -96.11% 769.91% -12.24% -
  Horiz. % 156.95% 139.48% 192.71% 29.71% 763.41% 87.76% 100.00%
EPS -2.18 -0.61 0.17 -1.18 2.59 0.99 0.78 -
  QoQ % -257.38% -458.82% 114.41% -145.56% 161.62% 26.92% -
  Horiz. % -279.49% -78.21% 21.79% -151.28% 332.05% 126.92% 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 0.4160 43.5000 42.4000 0.4330 0.4410 0.3610 0.3420 13.94%
  QoQ % -99.04% 2.59% 9,692.15% -1.81% 22.16% 5.56% -
  Horiz. % 121.64% 12,719.30% 12,397.66% 126.61% 128.95% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,221,077
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.56 2.91 6.40 2.75 3.76 2.67 2.52 25.88%
  QoQ % 22.34% -54.53% 132.73% -26.86% 40.82% 5.95% -
  Horiz. % 141.27% 115.48% 253.97% 109.13% 149.21% 105.95% 100.00%
EPS -0.68 -0.28 0.08 -0.49 0.18 0.41 0.27 -
  QoQ % -142.86% -450.00% 116.33% -372.22% -56.10% 51.85% -
  Horiz. % -251.85% -103.70% 29.63% -181.48% 66.67% 151.85% 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 0.1296 12.4921 19.3706 0.5507 0.0299 0.1510 0.1188 5.97%
  QoQ % -98.96% -35.51% 3,417.45% 1,741.81% -80.20% 27.10% -
  Horiz. % 109.09% 10,515.24% 16,305.22% 463.55% 25.17% 127.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8200 0.8650 0.8950 0.8800 0.8400 0.7400 0.4700 -
P/RPS 7.18 8.53 6.39 40.71 1.51 11.60 6.47 7.18%
  QoQ % -15.83% 33.49% -84.30% 2,596.03% -86.98% 79.29% -
  Horiz. % 110.97% 131.84% 98.76% 629.21% 23.34% 179.29% 100.00%
P/EPS -37.61 -89.18 526.47 -227.46 32.43 74.75 60.26 -
  QoQ % 57.83% -116.94% 331.46% -801.39% -56.62% 24.05% -
  Horiz. % -62.41% -147.99% 873.66% -377.46% 53.82% 124.05% 100.00%
EY -2.66 -1.12 0.19 -0.44 3.08 1.34 1.66 -
  QoQ % -137.50% -689.47% 143.18% -114.29% 129.85% -19.28% -
  Horiz. % -160.24% -67.47% 11.45% -26.51% 185.54% 80.72% 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 1.97 0.02 0.02 2.03 1.90 2.05 1.37 27.37%
  QoQ % 9,750.00% 0.00% -99.01% 6.84% -7.32% 49.64% -
  Horiz. % 143.80% 1.46% 1.46% 148.18% 138.69% 149.64% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 29/05/14 28/02/14 22/11/13 29/08/13 26/04/13 -
Price 0.4450 0.8600 0.8950 0.9500 0.9150 0.7900 0.4600 -
P/RPS 3.90 8.48 6.39 43.95 1.65 12.39 6.33 -27.57%
  QoQ % -54.01% 32.71% -85.46% 2,563.64% -86.68% 95.73% -
  Horiz. % 61.61% 133.97% 100.95% 694.31% 26.07% 195.73% 100.00%
P/EPS -20.41 -88.66 526.47 -245.55 35.33 79.80 58.97 -
  QoQ % 76.98% -116.84% 314.40% -795.02% -55.73% 35.32% -
  Horiz. % -34.61% -150.35% 892.78% -416.40% 59.91% 135.32% 100.00%
EY -4.90 -1.13 0.19 -0.41 2.83 1.25 1.70 -
  QoQ % -333.63% -694.74% 146.34% -114.49% 126.40% -26.47% -
  Horiz. % -288.24% -66.47% 11.18% -24.12% 166.47% 73.53% 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 1.07 0.02 0.02 2.19 2.07 2.19 1.35 -14.34%
  QoQ % 5,250.00% 0.00% -99.09% 5.80% -5.48% 62.22% -
  Horiz. % 79.26% 1.48% 1.48% 162.22% 153.33% 162.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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