[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 103.03%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 663,336 562,310 522,976 443,848 358,072 455,304 434,634 32.52%
PBT 63,064 127,296 21,168 -19,238 -62,672 18,714 32,708 54.85%
Tax -11,356 23,173 10,713 20,050 24,880 5,215 -93 2354.10%
NP 51,708 150,469 31,881 812 -37,792 23,929 32,614 35.92%
-
NP to SH 39,680 147,070 26,144 866 -28,592 62,133 23,888 40.21%
-
Tax Rate 18.01% -18.20% -50.61% - - -27.87% 0.28% -
Total Cost 611,628 411,841 491,094 443,036 395,864 431,375 402,020 32.24%
-
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 -18.83%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 53,031 - - - - - -
Div Payout % - 36.06% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 -18.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 882,561 0.09%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.80% 26.76% 6.10% 0.18% -10.55% 5.26% 7.50% -
ROE 4.49% 10.40% 2.03% 0.07% -2.26% 4.88% 1.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 75.05 63.62 59.17 50.22 40.51 51.51 49.25 32.38%
EPS 4.48 16.64 2.96 0.10 -3.24 7.03 2.71 39.76%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.46 1.44 1.43 1.44 1.37 -18.91%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 75.05 63.62 59.17 50.22 40.51 51.51 49.18 32.51%
EPS 4.48 16.64 2.96 0.10 -3.24 7.03 2.70 40.11%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.46 1.44 1.43 1.44 1.368 -18.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.18 1.10 1.11 1.09 1.29 1.16 1.37 -
P/RPS 1.57 1.73 1.88 2.17 3.18 2.25 2.78 -31.65%
P/EPS 26.28 6.61 37.53 1,112.47 -39.88 16.50 50.62 -35.37%
EY 3.80 15.13 2.66 0.09 -2.51 6.06 1.98 54.37%
DY 0.00 5.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.76 0.76 0.90 0.81 1.00 11.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 -
Price 1.16 1.20 1.12 1.10 1.15 1.16 1.26 -
P/RPS 1.55 1.89 1.89 2.19 2.84 2.25 2.56 -28.40%
P/EPS 25.84 7.21 37.86 1,122.67 -35.55 16.50 46.55 -32.43%
EY 3.87 13.87 2.64 0.09 -2.81 6.06 2.15 47.91%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.77 0.76 0.80 0.81 0.92 16.69%

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