[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.81%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 714,032 637,770 585,484 881,259 882,596 897,110 792,440 -6.70%
PBT 81,262 64,798 77,636 125,808 108,525 115,026 158,764 -35.98%
Tax -28,168 -27,266 -22,820 -37,872 -38,280 -41,946 -51,488 -33.08%
NP 53,094 37,532 54,816 87,936 70,245 73,080 107,276 -37.40%
-
NP to SH 45,785 33,572 45,904 68,771 60,961 62,708 86,364 -34.47%
-
Tax Rate 34.66% 42.08% 29.39% 30.10% 35.27% 36.47% 32.43% -
Total Cost 660,937 600,238 530,668 793,323 812,350 824,030 685,164 -2.36%
-
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 26,515 - 26,515 - -
Div Payout % - - - 38.56% - 42.28% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.44% 5.88% 9.36% 9.98% 7.96% 8.15% 13.54% -
ROE 6.56% 4.93% 6.57% 9.85% 9.08% 9.21% 12.86% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 80.79 72.16 66.24 99.71 99.86 101.50 89.66 -6.70%
EPS 3.16 1.78 3.20 6.75 6.24 7.10 9.76 -52.81%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.79 0.77 0.79 0.79 0.76 0.77 0.76 2.61%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 80.79 72.16 66.24 99.71 99.86 101.50 89.66 -6.70%
EPS 3.16 1.78 3.20 6.75 6.24 7.10 9.76 -52.81%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.79 0.77 0.79 0.79 0.76 0.77 0.76 2.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.54 0.515 0.53 0.525 0.395 0.61 0.865 -
P/RPS 0.67 0.71 0.80 0.53 0.40 0.60 0.96 -21.30%
P/EPS 10.42 13.56 10.20 6.75 5.73 8.60 8.85 11.49%
EY 9.59 7.38 9.80 14.82 17.46 11.63 11.30 -10.35%
DY 0.00 0.00 0.00 5.71 0.00 4.92 0.00 -
P/NAPS 0.68 0.67 0.67 0.66 0.52 0.79 1.14 -29.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 30/05/22 -
Price 0.515 0.54 0.48 0.60 0.505 0.55 0.755 -
P/RPS 0.64 0.75 0.72 0.60 0.51 0.54 0.84 -16.56%
P/EPS 9.94 14.22 9.24 7.71 7.32 7.75 7.73 18.23%
EY 10.06 7.03 10.82 12.97 13.66 12.90 12.94 -15.43%
DY 0.00 0.00 0.00 5.00 0.00 5.45 0.00 -
P/NAPS 0.65 0.70 0.61 0.76 0.66 0.71 0.99 -24.43%

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