[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.56%
YoY- 85.64%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 388,796 380,184 434,835 404,982 375,536 300,220 365,972 4.11%
PBT 99,714 100,416 183,022 179,242 169,828 122,696 144,552 -21.94%
Tax -21,778 -37,432 -33,257 -43,990 -42,366 -24,880 -36,137 -28.67%
NP 77,936 62,984 149,765 135,252 127,462 97,816 108,415 -19.76%
-
NP to SH 65,904 52,264 124,829 116,158 107,994 87,332 89,482 -18.46%
-
Tax Rate 21.84% 37.28% 18.17% 24.54% 24.95% 20.28% 25.00% -
Total Cost 310,860 317,200 285,070 269,730 248,074 202,404 257,557 13.37%
-
Net Worth 594,894 650,717 626,181 585,203 546,548 505,764 512,860 10.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 63,636 - - - 61,054 -
Div Payout % - - 50.98% - - - 68.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 594,894 650,717 626,181 585,203 546,548 505,764 512,860 10.40%
NOSH 517,299 516,442 509,090 508,872 506,063 500,756 488,438 3.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.05% 16.57% 34.44% 33.40% 33.94% 32.58% 29.62% -
ROE 11.08% 8.03% 19.93% 19.85% 19.76% 17.27% 17.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.16 73.62 85.41 79.58 74.21 59.95 74.93 0.20%
EPS 12.74 10.12 24.52 22.83 21.34 17.44 18.32 -21.52%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 12.50 -
NAPS 1.15 1.26 1.23 1.15 1.08 1.01 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 508,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.99 43.01 49.20 45.82 42.49 33.97 41.41 4.11%
EPS 7.46 5.91 14.12 13.14 12.22 9.88 10.12 -18.41%
DPS 0.00 0.00 7.20 0.00 0.00 0.00 6.91 -
NAPS 0.6731 0.7362 0.7085 0.6621 0.6184 0.5722 0.5803 10.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.28 2.85 2.12 1.95 2.04 2.04 2.08 -
P/RPS 3.03 3.87 2.48 2.45 2.75 3.40 2.78 5.91%
P/EPS 17.90 28.16 8.65 8.54 9.56 11.70 11.35 35.52%
EY 5.59 3.55 11.57 11.71 10.46 8.55 8.81 -26.18%
DY 0.00 0.00 5.90 0.00 0.00 0.00 6.01 -
P/NAPS 1.98 2.26 1.72 1.70 1.89 2.02 1.98 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 -
Price 2.42 2.81 2.75 1.99 2.10 2.18 1.90 -
P/RPS 3.22 3.82 3.22 2.50 2.83 3.64 2.54 17.15%
P/EPS 19.00 27.77 11.22 8.72 9.84 12.50 10.37 49.78%
EY 5.26 3.60 8.92 11.47 10.16 8.00 9.64 -33.25%
DY 0.00 0.00 4.55 0.00 0.00 0.00 6.58 -
P/NAPS 2.10 2.23 2.24 1.73 1.94 2.16 1.81 10.42%

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