[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 160.1%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 522,976 443,848 358,072 455,304 434,634 384,968 329,216 36.02%
PBT 21,168 -19,238 -62,672 18,714 32,708 19,120 1,280 545.79%
Tax 10,713 20,050 24,880 5,215 -93 4,108 19,084 -31.87%
NP 31,881 812 -37,792 23,929 32,614 23,228 20,364 34.71%
-
NP to SH 26,144 866 -28,592 62,133 23,888 23,448 26,316 -0.43%
-
Tax Rate -50.61% - - -27.87% 0.28% -21.49% -1,490.94% -
Total Cost 491,094 443,036 395,864 431,375 402,020 361,740 308,852 36.11%
-
Net Worth 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 3.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 3.41%
NOSH 883,851 883,851 883,851 883,851 882,561 881,503 889,054 -0.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.10% 0.18% -10.55% 5.26% 7.50% 6.03% 6.19% -
ROE 2.03% 0.07% -2.26% 4.88% 1.98% 1.94% 2.14% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.17 50.22 40.51 51.51 49.25 43.67 37.03 36.56%
EPS 2.96 0.10 -3.24 7.03 2.71 2.66 2.96 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.43 1.44 1.37 1.37 1.38 3.81%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.17 50.22 40.51 51.51 49.18 43.56 37.25 36.02%
EPS 2.96 0.10 -3.24 7.03 2.70 2.65 2.98 -0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.43 1.44 1.368 1.3664 1.3881 3.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.11 1.09 1.29 1.16 1.37 1.56 1.59 -
P/RPS 1.88 2.17 3.18 2.25 2.78 3.57 4.29 -42.21%
P/EPS 37.53 1,112.47 -39.88 16.50 50.62 58.65 53.72 -21.21%
EY 2.66 0.09 -2.51 6.06 1.98 1.71 1.86 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.90 0.81 1.00 1.14 1.15 -24.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 27/05/15 -
Price 1.12 1.10 1.15 1.16 1.26 1.19 1.54 -
P/RPS 1.89 2.19 2.84 2.25 2.56 2.72 4.16 -40.81%
P/EPS 37.86 1,122.67 -35.55 16.50 46.55 44.74 52.03 -19.05%
EY 2.64 0.09 -2.81 6.06 2.15 2.24 1.92 23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.80 0.81 0.92 0.87 1.12 -22.05%

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