[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 43.0%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 404,982 375,536 300,220 365,972 316,588 306,432 308,860 19.77%
PBT 179,242 169,828 122,696 144,552 99,201 79,484 108,788 39.45%
Tax -43,990 -42,366 -24,880 -36,137 -24,101 -18,882 -24,268 48.61%
NP 135,252 127,462 97,816 108,415 75,100 60,602 84,520 36.77%
-
NP to SH 116,158 107,994 87,332 89,482 62,573 50,798 71,160 38.59%
-
Tax Rate 24.54% 24.95% 20.28% 25.00% 24.30% 23.76% 22.31% -
Total Cost 269,730 248,074 202,404 257,557 241,488 245,830 224,340 13.05%
-
Net Worth 585,203 546,548 505,764 512,860 468,324 448,504 472,775 15.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 61,054 - - - -
Div Payout % - - - 68.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 585,203 546,548 505,764 512,860 468,324 448,504 472,775 15.26%
NOSH 508,872 506,063 500,756 488,438 487,837 487,504 487,397 2.91%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.40% 33.94% 32.58% 29.62% 23.72% 19.78% 27.37% -
ROE 19.85% 19.76% 17.27% 17.45% 13.36% 11.33% 15.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.58 74.21 59.95 74.93 64.90 62.86 63.37 16.38%
EPS 22.83 21.34 17.44 18.32 12.83 10.42 14.60 34.68%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.01 1.05 0.96 0.92 0.97 12.00%
Adjusted Per Share Value based on latest NOSH - 488,541
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.28 33.64 26.89 32.78 28.36 27.45 27.67 19.77%
EPS 10.41 9.67 7.82 8.02 5.61 4.55 6.37 38.70%
DPS 0.00 0.00 0.00 5.47 0.00 0.00 0.00 -
NAPS 0.5242 0.4896 0.453 0.4594 0.4195 0.4018 0.4235 15.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.95 2.04 2.04 2.08 1.51 1.45 1.54 -
P/RPS 2.45 2.75 3.40 2.78 2.33 2.31 2.43 0.54%
P/EPS 8.54 9.56 11.70 11.35 11.77 13.92 10.55 -13.13%
EY 11.71 10.46 8.55 8.81 8.49 7.19 9.48 15.10%
DY 0.00 0.00 0.00 6.01 0.00 0.00 0.00 -
P/NAPS 1.70 1.89 2.02 1.98 1.57 1.58 1.59 4.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 -
Price 1.99 2.10 2.18 1.90 1.66 1.55 1.58 -
P/RPS 2.50 2.83 3.64 2.54 2.56 2.47 2.49 0.26%
P/EPS 8.72 9.84 12.50 10.37 12.94 14.88 10.82 -13.38%
EY 11.47 10.16 8.00 9.64 7.73 6.72 9.24 15.48%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 1.73 1.94 2.16 1.81 1.73 1.68 1.63 4.04%

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