[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.95%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Revenue 289,334 289,744 239,932 243,373 268,530 266,790 266,790 5.56%
PBT 50,349 48,490 53,008 115,506 130,030 142,528 142,528 -50.05%
Tax -8,054 -10,738 -17,032 -32,152 -37,828 -39,456 -39,456 -65.36%
NP 42,294 37,752 35,976 83,354 92,202 103,072 103,072 -44.81%
-
NP to SH 41,686 36,840 33,496 84,051 92,314 103,268 103,268 -45.41%
-
Tax Rate 16.00% 22.14% 32.13% 27.84% 29.09% 27.68% 27.68% -
Total Cost 247,040 251,992 203,956 160,019 176,328 163,718 163,718 31.58%
-
Net Worth 429,223 419,079 428,437 328,121 225,492 0 221,596 55.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Div - - - 28,010 261 39,220 392 -
Div Payout % - - - 33.33% 0.28% 37.98% 0.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Net Worth 429,223 419,079 428,437 328,121 225,492 0 221,596 55.44%
NOSH 487,753 487,301 486,860 200,073 196,080 196,103 196,103 83.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
NP Margin 14.62% 13.03% 14.99% 34.25% 34.34% 38.63% 38.63% -
ROE 9.71% 8.79% 7.82% 25.62% 40.94% 0.00% 46.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 59.32 59.46 49.28 121.64 136.95 136.05 136.05 -42.52%
EPS 8.55 7.56 6.88 42.01 47.08 52.66 52.66 -70.27%
DPS 0.00 0.00 0.00 14.00 0.13 20.00 0.20 -
NAPS 0.88 0.86 0.88 1.64 1.15 0.00 1.13 -15.36%
Adjusted Per Share Value based on latest NOSH - 200,202
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 32.74 32.78 27.15 27.54 30.38 30.18 30.18 5.58%
EPS 4.72 4.17 3.79 9.51 10.44 11.68 11.68 -45.37%
DPS 0.00 0.00 0.00 3.17 0.03 4.44 0.04 -
NAPS 0.4856 0.4742 0.4847 0.3712 0.2551 0.00 0.2507 55.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 -
Price 1.58 1.58 1.49 2.29 3.10 3.44 3.04 -
P/RPS 2.66 2.66 3.02 1.88 2.26 2.53 2.23 12.48%
P/EPS 18.49 20.90 21.66 5.45 6.58 6.53 5.77 117.51%
EY 5.41 4.78 4.62 18.34 15.19 15.31 17.32 -53.99%
DY 0.00 0.00 0.00 6.11 0.04 5.81 0.07 -
P/NAPS 1.80 1.84 1.69 1.40 2.70 0.00 2.69 -23.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 - 29/07/08 -
Price 1.55 1.59 1.59 1.50 2.45 0.00 3.44 -
P/RPS 2.61 2.67 3.23 1.23 1.79 0.00 2.53 2.09%
P/EPS 18.14 21.03 23.11 3.57 5.20 0.00 6.53 97.73%
EY 5.51 4.75 4.33 28.01 19.22 0.00 15.31 -49.43%
DY 0.00 0.00 0.00 9.33 0.05 0.00 0.06 -
P/NAPS 1.76 1.85 1.81 0.91 2.13 0.00 3.04 -30.55%

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