Highlights

[THHEAVY] QoQ Quarter Result on 2012-03-31 [#1]

Stock [THHEAVY]: TH HEAVY ENGINEERING BERHAD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     154.13%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Revenue 73,672 46,616 29,379 40,708 3,887 15,674 0 -
  QoQ % 58.04% 58.67% -27.83% 947.29% -75.20% 0.00% -
  Horiz. % 470.03% 297.41% 187.44% 259.72% 24.80% 100.00% -
PBT 6,434 4,299 6,783 12,789 -8,389 112 0 -
  QoQ % 49.66% -36.62% -46.96% 252.45% -7,590.18% 0.00% -
  Horiz. % 5,744.64% 3,838.39% 6,056.25% 11,418.75% -7,490.18% 100.00% -
Tax -87 -293 -750 -5,000 -6,000 0 0 -
  QoQ % 70.31% 60.93% 85.00% 16.67% 0.00% 0.00% -
  Horiz. % 1.45% 4.88% 12.50% 83.33% 100.00% - -
NP 6,347 4,006 6,033 7,789 -14,389 112 0 -
  QoQ % 58.44% -33.60% -22.54% 154.13% -12,947.32% 0.00% -
  Horiz. % 5,666.96% 3,576.79% 5,386.61% 6,954.46% -12,847.32% 100.00% -
NP to SH 6,347 4,006 6,033 7,789 -14,389 112 0 -
  QoQ % 58.44% -33.60% -22.54% 154.13% -12,947.32% 0.00% -
  Horiz. % 5,666.96% 3,576.79% 5,386.61% 6,954.46% -12,847.32% 100.00% -
Tax Rate 1.35 % 6.82 % 11.06 % 39.10 % - % - % - % -
  QoQ % -80.21% -38.34% -71.71% 0.00% 0.00% 0.00% -
  Horiz. % 3.45% 17.44% 28.29% 100.00% - - -
Total Cost 67,325 42,610 23,346 32,919 18,276 15,562 0 -
  QoQ % 58.00% 82.52% -29.08% 80.12% 17.44% 0.00% -
  Horiz. % 432.62% 273.81% 150.02% 211.53% 117.44% 100.00% -
Net Worth 312,683 243,630 167,730 160,400 155,162 143,360 - -
  QoQ % 28.34% 45.25% 4.57% 3.38% 8.23% 0.00% -
  Horiz. % 218.11% 169.94% 117.00% 111.89% 108.23% 100.00% -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Net Worth 312,683 243,630 167,730 160,400 155,162 143,360 - -
  QoQ % 28.34% 45.25% 4.57% 3.38% 8.23% 0.00% -
  Horiz. % 218.11% 169.94% 117.00% 111.89% 108.23% 100.00% -
NOSH 933,382 817,551 662,967 660,084 663,087 560,000 656,774 32.33%
  QoQ % 14.17% 23.32% 0.44% -0.45% 18.41% -14.73% -
  Horiz. % 142.12% 124.48% 100.94% 100.50% 100.96% 85.27% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
NP Margin 8.62 % 8.59 % 20.54 % 19.13 % -370.18 % 0.71 % - % -
  QoQ % 0.35% -58.18% 7.37% 105.17% -52,238.02% 0.00% -
  Horiz. % 1,214.08% 1,209.86% 2,892.96% 2,694.37% -52,138.03% 100.00% -
ROE 2.03 % 1.64 % 3.60 % 4.86 % -9.27 % 0.08 % - % -
  QoQ % 23.78% -54.44% -25.93% 152.43% -11,687.50% 0.00% -
  Horiz. % 2,537.50% 2,050.00% 4,500.00% 6,075.00% -11,587.50% 100.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 7.89 5.70 4.43 6.17 0.59 2.80 - -
  QoQ % 38.42% 28.67% -28.20% 945.76% -78.93% 0.00% -
  Horiz. % 281.79% 203.57% 158.21% 220.36% 21.07% 100.00% -
EPS 0.68 0.49 0.91 1.18 -2.17 0.02 0.00 -
  QoQ % 38.78% -46.15% -22.88% 154.38% -10,950.00% 0.00% -
  Horiz. % 3,400.00% 2,450.00% 4,550.00% 5,900.00% -10,850.00% 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 0.3350 0.2980 0.2530 0.2430 0.2340 0.2560 - -
  QoQ % 12.42% 17.79% 4.12% 3.85% -8.59% 0.00% -
  Horiz. % 130.86% 116.41% 98.83% 94.92% 91.41% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,221,077
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 3.32 2.10 1.32 1.83 0.18 0.71 - -
  QoQ % 58.10% 59.09% -27.87% 916.67% -74.65% 0.00% -
  Horiz. % 467.61% 295.77% 185.92% 257.75% 25.35% 100.00% -
EPS 0.29 0.18 0.27 0.35 -0.65 0.01 0.00 -
  QoQ % 61.11% -33.33% -22.86% 153.85% -6,600.00% 0.00% -
  Horiz. % 2,900.00% 1,800.00% 2,700.00% 3,500.00% -6,500.00% 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 0.1408 0.1097 0.0755 0.0722 0.0699 0.0645 - -
  QoQ % 28.35% 45.30% 4.57% 3.29% 8.37% 0.00% -
  Horiz. % 218.29% 170.08% 117.05% 111.94% 108.37% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 30/09/11 -
Price 0.5200 0.5000 0.4100 0.3200 0.3400 0.4000 0.3400 -
P/RPS 6.59 8.77 9.25 5.19 0.00 14.29 0.00 -
  QoQ % -24.86% -5.19% 78.23% 0.00% 0.00% 0.00% -
  Horiz. % 46.12% 61.37% 64.73% 36.32% 0.00% 100.00% -
P/EPS 76.47 102.04 45.05 27.12 0.00 2,000.00 0.00 -
  QoQ % -25.06% 126.50% 66.11% 0.00% 0.00% 0.00% -
  Horiz. % 3.82% 5.10% 2.25% 1.36% 0.00% 100.00% -
EY 1.31 0.98 2.22 3.69 0.00 0.05 0.00 -
  QoQ % 33.67% -55.86% -39.84% 0.00% 0.00% 0.00% -
  Horiz. % 2,620.00% 1,960.00% 4,440.00% 7,380.00% 0.00% 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 1.55 1.68 1.62 1.32 1.47 1.56 0.00 -
  QoQ % -7.74% 3.70% 22.73% -10.20% -5.77% 0.00% -
  Horiz. % 99.36% 107.69% 103.85% 84.62% 94.23% 100.00% -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Date 27/02/13 17/10/12 24/07/12 31/05/12 28/02/12 15/12/11 - -
Price 0.4300 0.5000 0.4100 0.3800 0.3500 0.3400 0.0000 -
P/RPS 5.45 8.77 9.25 6.16 0.00 12.15 0.00 -
  QoQ % -37.86% -5.19% 50.16% 0.00% 0.00% 0.00% -
  Horiz. % 44.86% 72.18% 76.13% 50.70% 0.00% 100.00% -
P/EPS 63.24 102.04 45.05 32.20 0.00 1,700.00 0.00 -
  QoQ % -38.02% 126.50% 39.91% 0.00% 0.00% 0.00% -
  Horiz. % 3.72% 6.00% 2.65% 1.89% 0.00% 100.00% -
EY 1.58 0.98 2.22 3.11 0.00 0.06 0.00 -
  QoQ % 61.22% -55.86% -28.62% 0.00% 0.00% 0.00% -
  Horiz. % 2,633.33% 1,633.33% 3,700.00% 5,183.33% 0.00% 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 1.28 1.68 1.62 1.56 1.51 1.33 0.00 -
  QoQ % -23.81% 3.70% 3.85% 3.31% 13.53% 0.00% -
  Horiz. % 96.24% 126.32% 121.80% 117.29% 113.53% 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