[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 85.37%
YoY- 87.61%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 524,972 555,097 547,401 486,242 462,204 493,650 476,537 6.65%
PBT 101,508 54,462 64,958 21,886 -57,952 -245,010 -107,882 -
Tax -23,184 -27,002 -32,605 -21,084 6,160 -28,125 12,336 -
NP 78,324 27,460 32,353 802 -51,792 -273,135 -95,546 -
-
NP to SH 59,864 13,991 16,530 -6,748 -46,124 -226,498 -78,466 -
-
Tax Rate 22.84% 49.58% 50.19% 96.34% - - - -
Total Cost 446,648 527,637 515,048 485,440 513,996 766,785 572,083 -15.19%
-
Net Worth 592,180 583,341 583,341 556,826 556,826 565,664 733,596 -13.29%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 592,180 583,341 583,341 556,826 556,826 565,664 733,596 -13.29%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.92% 4.95% 5.91% 0.16% -11.21% -55.33% -20.05% -
ROE 10.11% 2.40% 2.83% -1.21% -8.28% -40.04% -10.70% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 59.40 62.80 61.93 55.01 52.29 55.85 53.92 6.65%
EPS 6.76 1.58 1.87 -0.76 -5.20 -25.63 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.66 0.63 0.63 0.64 0.83 -13.29%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 59.40 62.80 61.93 55.01 52.29 55.85 53.92 6.65%
EPS 6.76 1.58 1.87 -0.76 -5.20 -25.63 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.66 0.63 0.63 0.64 0.83 -13.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.485 0.57 0.42 0.295 0.26 0.65 0.30 -
P/RPS 0.82 0.91 0.68 0.54 0.50 1.16 0.56 28.91%
P/EPS 7.16 36.01 22.46 -38.64 -4.98 -2.54 -3.38 -
EY 13.97 2.78 4.45 -2.59 -20.07 -39.43 -29.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.64 0.47 0.41 1.02 0.36 58.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 26/11/19 -
Price 0.495 0.505 0.53 0.34 0.30 0.405 0.50 -
P/RPS 0.83 0.80 0.86 0.62 0.57 0.73 0.93 -7.29%
P/EPS 7.31 31.90 28.34 -44.53 -5.75 -1.58 -5.63 -
EY 13.68 3.13 3.53 -2.25 -17.40 -63.27 -17.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.80 0.54 0.48 0.63 0.60 14.99%

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