[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 127,876 109,512 120,683 112,544 86,538 84,744 112,046 11.15%
PBT 54,820 50,708 49,090 40,764 25,834 27,388 42,526 22.53%
Tax -13,376 -13,756 -13,571 -11,904 -7,342 -8,404 -13,217 0.96%
NP 41,444 36,952 35,519 28,860 18,492 18,984 29,309 31.95%
-
NP to SH 41,444 36,952 35,519 28,860 18,492 18,984 29,309 31.95%
-
Tax Rate 24.40% 27.13% 27.65% 29.20% 28.42% 30.68% 31.08% -
Total Cost 86,432 72,560 85,164 83,684 68,046 65,760 82,737 3.55%
-
Net Worth 0 167,068 156,903 145,084 133,205 129,436 123,509 -
Dividend
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 167,068 156,903 145,084 133,205 129,436 123,509 -
NOSH 196,045 196,135 196,129 196,059 195,889 196,115 196,046 -0.00%
Ratio Analysis
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.41% 33.74% 29.43% 25.64% 21.37% 22.40% 26.16% -
ROE 0.00% 22.12% 22.64% 19.89% 13.88% 14.67% 23.73% -
Per Share
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.23 55.83 61.53 57.40 44.18 43.21 57.15 11.16%
EPS 21.14 18.84 18.11 14.72 9.44 9.68 14.95 31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8518 0.80 0.74 0.68 0.66 0.63 -
Adjusted Per Share Value based on latest NOSH - 196,186
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.47 12.39 13.65 12.73 9.79 9.59 12.68 11.14%
EPS 4.69 4.18 4.02 3.27 2.09 2.15 3.32 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.189 0.1775 0.1642 0.1507 0.1464 0.1397 -
Price Multiplier on Financial Quarter End Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 3.28 3.28 2.61 1.95 1.88 0.00 0.00 -
P/RPS 5.03 5.87 4.24 3.40 4.26 0.00 0.00 -
P/EPS 15.52 17.41 14.41 13.25 19.92 0.00 0.00 -
EY 6.45 5.74 6.94 7.55 5.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.85 3.26 2.64 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 - -
Price 0.00 3.50 2.86 2.62 2.22 1.91 0.00 -
P/RPS 0.00 6.27 4.65 4.56 5.03 4.42 0.00 -
P/EPS 0.00 18.58 15.79 17.80 23.52 19.73 0.00 -
EY 0.00 5.38 6.33 5.62 4.25 5.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.11 3.57 3.54 3.26 2.89 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