[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.07%
YoY- 21.19%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 127,876 127,876 109,512 120,683 112,544 86,538 84,744 39.00%
PBT 54,820 54,820 50,708 49,090 40,764 25,834 27,388 74.27%
Tax -13,376 -13,376 -13,756 -13,571 -11,904 -7,342 -8,404 45.06%
NP 41,444 41,444 36,952 35,519 28,860 18,492 18,984 86.81%
-
NP to SH 41,444 41,444 36,952 35,519 28,860 18,492 18,984 86.81%
-
Tax Rate 24.40% 24.40% 27.13% 27.65% 29.20% 28.42% 30.68% -
Total Cost 86,432 86,432 72,560 85,164 83,684 68,046 65,760 24.45%
-
Net Worth 160,757 0 167,068 156,903 145,084 133,205 129,436 18.94%
Dividend
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 49,011 - - - - - - -
Div Payout % 118.26% - - - - - - -
Equity
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 160,757 0 167,068 156,903 145,084 133,205 129,436 18.94%
NOSH 196,045 196,045 196,135 196,129 196,059 195,889 196,115 -0.02%
Ratio Analysis
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 32.41% 32.41% 33.74% 29.43% 25.64% 21.37% 22.40% -
ROE 25.78% 0.00% 22.12% 22.64% 19.89% 13.88% 14.67% -
Per Share
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 65.23 65.23 55.83 61.53 57.40 44.18 43.21 39.04%
EPS 21.14 21.14 18.84 18.11 14.72 9.44 9.68 86.86%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.00 0.8518 0.80 0.74 0.68 0.66 18.97%
Adjusted Per Share Value based on latest NOSH - 195,960
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.45 11.45 9.81 10.81 10.08 7.75 7.59 38.97%
EPS 3.71 3.71 3.31 3.18 2.59 1.66 1.70 86.76%
DPS 4.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.00 0.1497 0.1405 0.13 0.1193 0.1159 18.97%
Price Multiplier on Financial Quarter End Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 3.44 3.28 3.28 2.61 1.95 1.88 0.00 -
P/RPS 5.27 5.03 5.87 4.24 3.40 4.26 0.00 -
P/EPS 16.27 15.52 17.41 14.41 13.25 19.92 0.00 -
EY 6.15 6.45 5.74 6.94 7.55 5.02 0.00 -
DY 7.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 0.00 3.85 3.26 2.64 2.76 0.00 -
Price Multiplier on Announcement Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 09/08/07 - 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 -
Price 3.30 0.00 3.50 2.86 2.62 2.22 1.91 -
P/RPS 5.06 0.00 6.27 4.65 4.56 5.03 4.42 11.43%
P/EPS 15.61 0.00 18.58 15.79 17.80 23.52 19.73 -17.09%
EY 6.41 0.00 5.38 6.33 5.62 4.25 5.07 20.64%
DY 7.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 0.00 4.11 3.57 3.54 3.26 2.89 30.23%

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