[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.07%
YoY- -35.98%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 316,588 306,432 308,860 304,358 289,334 289,744 239,932 20.28%
PBT 99,201 79,484 108,788 70,912 50,349 48,490 53,008 51.80%
Tax -24,101 -18,882 -24,268 -13,848 -8,054 -10,738 -17,032 26.01%
NP 75,100 60,602 84,520 57,064 42,294 37,752 35,976 63.26%
-
NP to SH 62,573 50,798 71,160 53,807 41,686 36,840 33,496 51.62%
-
Tax Rate 24.30% 23.76% 22.31% 19.53% 16.00% 22.14% 32.13% -
Total Cost 241,488 245,830 224,340 247,294 247,040 251,992 203,956 11.90%
-
Net Worth 468,324 448,504 472,775 453,676 429,223 419,079 428,437 6.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 41,465 - - - -
Div Payout % - - - 77.06% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 468,324 448,504 472,775 453,676 429,223 419,079 428,437 6.10%
NOSH 487,837 487,504 487,397 487,824 487,753 487,301 486,860 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.72% 19.78% 27.37% 18.75% 14.62% 13.03% 14.99% -
ROE 13.36% 11.33% 15.05% 11.86% 9.71% 8.79% 7.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.90 62.86 63.37 62.39 59.32 59.46 49.28 20.12%
EPS 12.83 10.42 14.60 11.03 8.55 7.56 6.88 51.44%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.97 0.93 0.88 0.86 0.88 5.96%
Adjusted Per Share Value based on latest NOSH - 487,922
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.82 34.67 34.94 34.44 32.74 32.78 27.15 20.27%
EPS 7.08 5.75 8.05 6.09 4.72 4.17 3.79 51.62%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 0.5299 0.5074 0.5349 0.5133 0.4856 0.4742 0.4847 6.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.45 1.54 1.46 1.58 1.58 1.49 -
P/RPS 2.33 2.31 2.43 2.34 2.66 2.66 3.02 -15.86%
P/EPS 11.77 13.92 10.55 13.24 18.49 20.90 21.66 -33.38%
EY 8.49 7.19 9.48 7.55 5.41 4.78 4.62 49.97%
DY 0.00 0.00 0.00 5.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.58 1.59 1.57 1.80 1.84 1.69 -4.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 30/07/09 -
Price 1.66 1.55 1.58 1.49 1.55 1.59 1.59 -
P/RPS 2.56 2.47 2.49 2.39 2.61 2.67 3.23 -14.34%
P/EPS 12.94 14.88 10.82 13.51 18.14 21.03 23.11 -32.04%
EY 7.73 6.72 9.24 7.40 5.51 4.75 4.33 47.10%
DY 0.00 0.00 0.00 5.70 0.00 0.00 0.00 -
P/NAPS 1.73 1.68 1.63 1.60 1.76 1.85 1.81 -2.96%

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