[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.69%
YoY- 451.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 897,110 792,440 760,804 684,342 614,782 524,972 555,097 37.83%
PBT 115,026 158,764 137,869 168,845 133,878 101,508 54,462 64.84%
Tax -41,946 -51,488 -36,300 -46,274 -29,548 -23,184 -27,002 34.23%
NP 73,080 107,276 101,569 122,570 104,330 78,324 27,460 92.38%
-
NP to SH 62,708 86,364 70,166 91,117 83,066 59,864 13,991 172.58%
-
Tax Rate 36.47% 32.43% 26.33% 27.41% 22.07% 22.84% 49.58% -
Total Cost 824,030 685,164 659,235 561,772 510,452 446,648 527,637 34.71%
-
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 26,515 - - - - - - -
Div Payout % 42.28% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.15% 13.54% 13.35% 17.91% 16.97% 14.92% 4.95% -
ROE 9.21% 12.86% 10.87% 14.12% 13.43% 10.11% 2.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.50 89.66 86.08 77.43 69.56 59.40 62.80 37.84%
EPS 7.10 9.76 7.94 10.31 9.40 6.76 1.58 173.06%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.73 0.70 0.67 0.66 10.85%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.50 89.66 86.08 77.43 69.56 59.40 62.80 37.84%
EPS 7.10 9.76 7.94 10.31 9.40 6.76 1.58 173.06%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.73 0.70 0.67 0.66 10.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.865 0.60 0.55 0.465 0.485 0.57 -
P/RPS 0.60 0.96 0.70 0.71 0.67 0.82 0.91 -24.30%
P/EPS 8.60 8.85 7.56 5.34 4.95 7.16 36.01 -61.60%
EY 11.63 11.30 13.23 18.74 20.21 13.97 2.78 160.31%
DY 4.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 0.82 0.75 0.66 0.72 0.86 -5.51%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 -
Price 0.55 0.755 0.895 0.735 0.52 0.495 0.505 -
P/RPS 0.54 0.84 1.04 0.95 0.75 0.83 0.80 -23.10%
P/EPS 7.75 7.73 11.27 7.13 5.53 7.31 31.90 -61.16%
EY 12.90 12.94 8.87 14.03 18.07 13.68 3.13 157.72%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.99 1.23 1.01 0.74 0.74 0.77 -5.27%

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