[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 60.69%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 496,984 469,952 420,538 370,516 357,812 375,846 368,986 21.98%
PBT 48,064 71,043 53,656 24,958 20,196 185,852 92,740 -35.50%
Tax -14,428 5,458 -5,861 8,474 4,800 -18,316 -1,118 451.04%
NP 33,636 76,501 47,794 33,432 24,996 167,536 91,621 -48.76%
-
NP to SH 22,824 63,107 34,308 20,626 12,836 156,554 69,548 -52.45%
-
Tax Rate 30.02% -7.68% 10.92% -33.95% -23.77% 9.86% 1.21% -
Total Cost 463,348 393,451 372,744 337,084 332,816 208,310 277,365 40.83%
-
Net Worth 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 56.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 31,861 - - - 33,510 - -
Div Payout % - 50.49% - - - 21.41% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 56.05%
NOSH 877,343 880,153 878,978 877,320 729,318 728,496 519,014 41.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.77% 16.28% 11.37% 9.02% 6.99% 44.58% 24.83% -
ROE 1.91% 5.31% 3.00% 1.84% 1.14% 13.95% 11.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 56.65 53.39 47.84 42.23 49.06 51.59 71.09 -14.05%
EPS 2.60 7.17 3.91 2.36 1.76 21.49 13.40 -66.51%
DPS 0.00 3.62 0.00 0.00 0.00 4.60 0.00 -
NAPS 1.36 1.35 1.30 1.28 1.54 1.54 1.18 9.93%
Adjusted Per Share Value based on latest NOSH - 877,320
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 56.23 53.17 47.58 41.92 40.48 42.52 41.75 21.97%
EPS 2.58 7.14 3.88 2.33 1.45 17.71 7.87 -52.48%
DPS 0.00 3.60 0.00 0.00 0.00 3.79 0.00 -
NAPS 1.35 1.3444 1.2928 1.2705 1.2707 1.2693 0.6929 56.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.01 1.88 1.72 1.85 2.11 1.99 2.38 -
P/RPS 3.55 3.52 3.60 4.38 4.30 3.86 3.35 3.94%
P/EPS 77.26 26.22 44.07 78.69 119.89 9.26 17.76 166.72%
EY 1.29 3.81 2.27 1.27 0.83 10.80 5.63 -62.58%
DY 0.00 1.93 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 1.48 1.39 1.32 1.45 1.37 1.29 2.02 -18.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 -
Price 2.17 1.82 1.90 1.78 2.24 2.02 2.34 -
P/RPS 3.83 3.41 3.97 4.21 4.57 3.92 3.29 10.67%
P/EPS 83.41 25.38 48.68 75.71 127.27 9.40 17.46 183.92%
EY 1.20 3.94 2.05 1.32 0.79 10.64 5.73 -64.76%
DY 0.00 1.99 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 1.60 1.35 1.46 1.39 1.45 1.31 1.98 -13.25%

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