[THPLANT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 147.32%
YoY- 112.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 95,046 434,835 303,737 187,768 75,055 365,972 237,441 -45.65%
PBT 25,104 183,022 134,432 84,914 30,674 144,552 74,401 -51.50%
Tax -9,358 -33,257 -32,993 -21,183 -6,220 -36,137 -18,076 -35.49%
NP 15,746 149,765 101,439 63,731 24,454 108,415 56,325 -57.21%
-
NP to SH 13,066 124,829 87,119 53,997 21,833 89,482 46,930 -57.32%
-
Tax Rate 37.28% 18.17% 24.54% 24.95% 20.28% 25.00% 24.30% -
Total Cost 79,300 285,070 202,298 124,037 50,601 257,557 181,116 -42.31%
-
Net Worth 650,717 626,181 585,203 546,548 505,764 512,860 468,324 24.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 63,636 - - - 61,054 - -
Div Payout % - 50.98% - - - 68.23% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 650,717 626,181 585,203 546,548 505,764 512,860 468,324 24.49%
NOSH 516,442 509,090 508,872 506,063 500,756 488,438 487,837 3.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.57% 34.44% 33.40% 33.94% 32.58% 29.62% 23.72% -
ROE 2.01% 19.93% 14.89% 9.88% 4.32% 17.45% 10.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.40 85.41 59.69 37.10 14.99 74.93 48.67 -47.68%
EPS 2.53 24.52 17.12 10.67 4.36 18.32 9.62 -58.91%
DPS 0.00 12.50 0.00 0.00 0.00 12.50 0.00 -
NAPS 1.26 1.23 1.15 1.08 1.01 1.05 0.96 19.85%
Adjusted Per Share Value based on latest NOSH - 505,723
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.75 49.20 34.37 21.24 8.49 41.41 26.86 -45.66%
EPS 1.48 14.12 9.86 6.11 2.47 10.12 5.31 -57.29%
DPS 0.00 7.20 0.00 0.00 0.00 6.91 0.00 -
NAPS 0.7362 0.7085 0.6621 0.6184 0.5722 0.5803 0.5299 24.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.85 2.12 1.95 2.04 2.04 2.08 1.51 -
P/RPS 15.49 2.48 3.27 5.50 13.61 2.78 3.10 191.99%
P/EPS 112.65 8.65 11.39 19.12 46.79 11.35 15.70 271.56%
EY 0.89 11.57 8.78 5.23 2.14 8.81 6.37 -73.04%
DY 0.00 5.90 0.00 0.00 0.00 6.01 0.00 -
P/NAPS 2.26 1.72 1.70 1.89 2.02 1.98 1.57 27.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 -
Price 2.81 2.75 1.99 2.10 2.18 1.90 1.66 -
P/RPS 15.27 3.22 3.33 5.66 14.54 2.54 3.41 171.43%
P/EPS 111.07 11.22 11.62 19.68 50.00 10.37 17.26 245.57%
EY 0.90 8.92 8.60 5.08 2.00 9.64 5.80 -71.09%
DY 0.00 4.55 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 2.23 2.24 1.73 1.94 2.16 1.81 1.73 18.42%

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