[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.98%
YoY- 48.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 384,968 329,216 488,917 520,198 513,670 496,984 469,952 -12.48%
PBT 19,120 1,280 58,211 69,825 67,198 48,064 71,043 -58.41%
Tax 4,108 19,084 1,369 -949 2,842 -14,428 5,458 -17.30%
NP 23,228 20,364 59,580 68,876 70,040 33,636 76,501 -54.92%
-
NP to SH 23,448 26,316 48,319 50,868 51,898 22,824 63,107 -48.41%
-
Tax Rate -21.49% -1,490.94% -2.35% 1.36% -4.23% 30.02% -7.68% -
Total Cost 361,740 308,852 429,337 451,322 443,630 463,348 393,451 -5.46%
-
Net Worth 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 17,666 - - - 31,861 -
Div Payout % - - 36.56% - - - 50.49% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1.09%
NOSH 881,503 889,054 883,345 882,937 883,730 877,343 880,153 0.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.03% 6.19% 12.19% 13.24% 13.64% 6.77% 16.28% -
ROE 1.94% 2.14% 3.99% 4.24% 4.38% 1.91% 5.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.67 37.03 55.35 58.92 58.13 56.65 53.39 -12.57%
EPS 2.66 2.96 5.47 5.76 5.88 2.60 7.17 -48.46%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.62 -
NAPS 1.37 1.38 1.37 1.36 1.34 1.36 1.35 0.98%
Adjusted Per Share Value based on latest NOSH - 884,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.56 37.25 55.32 58.86 58.12 56.23 53.17 -12.47%
EPS 2.65 2.98 5.47 5.76 5.87 2.58 7.14 -48.44%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.60 -
NAPS 1.3664 1.3881 1.3692 1.3586 1.3398 1.35 1.3444 1.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.56 1.59 1.70 1.73 2.02 2.01 1.88 -
P/RPS 3.57 4.29 3.07 2.94 3.48 3.55 3.52 0.94%
P/EPS 58.65 53.72 31.08 30.03 34.40 77.26 26.22 71.28%
EY 1.71 1.86 3.22 3.33 2.91 1.29 3.81 -41.46%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.93 -
P/NAPS 1.14 1.15 1.24 1.27 1.51 1.48 1.39 -12.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 -
Price 1.19 1.54 1.63 1.63 1.92 2.17 1.82 -
P/RPS 2.72 4.16 2.94 2.77 3.30 3.83 3.41 -14.02%
P/EPS 44.74 52.03 29.80 28.29 32.69 83.41 25.38 46.07%
EY 2.24 1.92 3.36 3.53 3.06 1.20 3.94 -31.44%
DY 0.00 0.00 1.23 0.00 0.00 0.00 1.99 -
P/NAPS 0.87 1.12 1.19 1.20 1.43 1.60 1.35 -25.45%

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