[THPLANT] QoQ Cumulative Quarter Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- 79.85%
YoY- 149.17%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 243,373 201,398 133,395 133,395 65,608 175,587 112,783 84.58%
PBT 115,506 97,523 71,264 71,264 38,474 82,534 48,763 98.82%
Tax -32,152 -28,371 -19,728 -19,728 -9,810 -21,346 -10,480 144.33%
NP 83,354 69,152 51,536 51,536 28,664 61,188 38,283 85.91%
-
NP to SH 84,051 69,236 51,634 51,634 28,710 61,872 38,283 87.14%
-
Tax Rate 27.84% 29.09% 27.68% 27.68% 25.50% 25.86% 21.49% -
Total Cost 160,019 132,246 81,859 81,859 36,944 114,399 74,500 83.90%
-
Net Worth 328,121 225,492 0 221,596 229,444 201,990 178,470 62.46%
Dividend
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div 28,010 196 19,610 196 - 41,378 24,515 11.20%
Div Payout % 33.33% 0.28% 37.98% 0.38% - 66.88% 64.04% -
Equity
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 328,121 225,492 0 221,596 229,444 201,990 178,470 62.46%
NOSH 200,073 196,080 196,103 196,103 196,106 196,107 196,121 1.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 34.25% 34.34% 38.63% 38.63% 43.69% 34.85% 33.94% -
ROE 25.62% 30.70% 0.00% 23.30% 12.51% 30.63% 21.45% -
Per Share
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 121.64 102.71 68.02 68.02 33.46 89.54 57.51 81.66%
EPS 42.01 35.31 26.33 26.33 14.64 31.55 19.52 84.19%
DPS 14.00 0.10 10.00 0.10 0.00 21.10 12.50 9.45%
NAPS 1.64 1.15 0.00 1.13 1.17 1.03 0.91 59.90%
Adjusted Per Share Value based on latest NOSH - 196,090
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 27.54 22.79 15.09 15.09 7.42 19.87 12.76 84.61%
EPS 9.51 7.83 5.84 5.84 3.25 7.00 4.33 87.20%
DPS 3.17 0.02 2.22 0.02 0.00 4.68 2.77 11.34%
NAPS 0.3712 0.2551 0.00 0.2507 0.2596 0.2285 0.2019 62.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 -
Price 2.29 3.10 3.44 3.04 3.10 3.38 3.30 -
P/RPS 1.88 3.02 5.06 4.47 9.27 3.78 5.74 -58.91%
P/EPS 5.45 8.78 13.06 11.55 21.17 10.71 16.91 -59.43%
EY 18.34 11.39 7.65 8.66 4.72 9.33 5.92 146.24%
DY 6.11 0.03 2.91 0.03 0.00 6.24 3.79 46.31%
P/NAPS 1.40 2.70 0.00 2.69 2.65 3.28 3.63 -53.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/02/09 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 -
Price 1.50 2.45 0.00 3.44 3.48 3.26 3.46 -
P/RPS 1.23 2.39 0.00 5.06 10.40 3.64 6.02 -71.79%
P/EPS 3.57 6.94 0.00 13.06 23.77 10.33 17.73 -72.11%
EY 28.01 14.41 0.00 7.65 4.21 9.68 5.64 258.67%
DY 9.33 0.04 0.00 0.03 0.00 6.47 3.61 113.12%
P/NAPS 0.91 2.13 0.00 3.04 2.97 3.17 3.80 -67.98%

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