[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.4%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 434,835 404,982 375,536 300,220 365,972 316,588 306,432 26.19%
PBT 183,022 179,242 169,828 122,696 144,552 99,201 79,484 74.10%
Tax -33,257 -43,990 -42,366 -24,880 -36,137 -24,101 -18,882 45.69%
NP 149,765 135,252 127,462 97,816 108,415 75,100 60,602 82.48%
-
NP to SH 124,829 116,158 107,994 87,332 89,482 62,573 50,798 81.80%
-
Tax Rate 18.17% 24.54% 24.95% 20.28% 25.00% 24.30% 23.76% -
Total Cost 285,070 269,730 248,074 202,404 257,557 241,488 245,830 10.34%
-
Net Worth 626,181 585,203 546,548 505,764 512,860 468,324 448,504 24.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 63,636 - - - 61,054 - - -
Div Payout % 50.98% - - - 68.23% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 626,181 585,203 546,548 505,764 512,860 468,324 448,504 24.84%
NOSH 509,090 508,872 506,063 500,756 488,438 487,837 487,504 2.92%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 34.44% 33.40% 33.94% 32.58% 29.62% 23.72% 19.78% -
ROE 19.93% 19.85% 19.76% 17.27% 17.45% 13.36% 11.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.41 79.58 74.21 59.95 74.93 64.90 62.86 22.60%
EPS 24.52 22.83 21.34 17.44 18.32 12.83 10.42 76.64%
DPS 12.50 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.23 1.15 1.08 1.01 1.05 0.96 0.92 21.29%
Adjusted Per Share Value based on latest NOSH - 500,756
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.20 45.82 42.49 33.97 41.41 35.82 34.67 26.20%
EPS 14.12 13.14 12.22 9.88 10.12 7.08 5.75 81.71%
DPS 7.20 0.00 0.00 0.00 6.91 0.00 0.00 -
NAPS 0.7085 0.6621 0.6184 0.5722 0.5803 0.5299 0.5074 24.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.12 1.95 2.04 2.04 2.08 1.51 1.45 -
P/RPS 2.48 2.45 2.75 3.40 2.78 2.33 2.31 4.83%
P/EPS 8.65 8.54 9.56 11.70 11.35 11.77 13.92 -27.11%
EY 11.57 11.71 10.46 8.55 8.81 8.49 7.19 37.20%
DY 5.90 0.00 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 1.72 1.70 1.89 2.02 1.98 1.57 1.58 5.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 -
Price 2.75 1.99 2.10 2.18 1.90 1.66 1.55 -
P/RPS 3.22 2.50 2.83 3.64 2.54 2.56 2.47 19.27%
P/EPS 11.22 8.72 9.84 12.50 10.37 12.94 14.88 -17.11%
EY 8.92 11.47 10.16 8.00 9.64 7.73 6.72 20.71%
DY 4.55 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 2.24 1.73 1.94 2.16 1.81 1.73 1.68 21.07%

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