[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 109,512 120,683 112,544 86,538 84,744 112,046 0 -
PBT 50,708 49,090 40,764 25,834 27,388 42,526 0 -
Tax -13,756 -13,571 -11,904 -7,342 -8,404 -13,217 0 -
NP 36,952 35,519 28,860 18,492 18,984 29,309 0 -
-
NP to SH 36,952 35,519 28,860 18,492 18,984 29,309 0 -
-
Tax Rate 27.13% 27.65% 29.20% 28.42% 30.68% 31.08% - -
Total Cost 72,560 85,164 83,684 68,046 65,760 82,737 0 -
-
Net Worth 167,068 156,903 145,084 133,205 129,436 123,509 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 167,068 156,903 145,084 133,205 129,436 123,509 0 -
NOSH 196,135 196,129 196,059 195,889 196,115 196,046 0 -
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 33.74% 29.43% 25.64% 21.37% 22.40% 26.16% 0.00% -
ROE 22.12% 22.64% 19.89% 13.88% 14.67% 23.73% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 55.83 61.53 57.40 44.18 43.21 57.15 0.00 -
EPS 18.84 18.11 14.72 9.44 9.68 14.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8518 0.80 0.74 0.68 0.66 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 196,506
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.39 13.65 12.73 9.79 9.59 12.68 0.00 -
EPS 4.18 4.02 3.27 2.09 2.15 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1775 0.1642 0.1507 0.1464 0.1397 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 3.28 2.61 1.95 1.88 0.00 0.00 0.00 -
P/RPS 5.87 4.24 3.40 4.26 0.00 0.00 0.00 -
P/EPS 17.41 14.41 13.25 19.92 0.00 0.00 0.00 -
EY 5.74 6.94 7.55 5.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 3.26 2.64 2.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 - - -
Price 3.50 2.86 2.62 2.22 1.91 0.00 0.00 -
P/RPS 6.27 4.65 4.56 5.03 4.42 0.00 0.00 -
P/EPS 18.58 15.79 17.80 23.52 19.73 0.00 0.00 -
EY 5.38 6.33 5.62 4.25 5.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.57 3.54 3.26 2.89 0.00 0.00 -

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 ⃤ & 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