[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 134.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 63,938 27,378 120,683 84,408 43,269 21,186 112,046 -36.17%
PBT 27,410 12,677 49,090 30,573 12,917 6,847 42,526 -29.64%
Tax -6,688 -3,439 -13,571 -8,928 -3,671 -2,101 -13,217 -42.03%
NP 20,722 9,238 35,519 21,645 9,246 4,746 29,309 -24.23%
-
NP to SH 20,722 9,238 35,519 21,645 9,246 4,746 29,309 -24.23%
-
Tax Rate 24.40% 27.13% 27.65% 29.20% 28.42% 30.68% 31.08% -
Total Cost 43,216 18,140 85,164 62,763 34,023 16,440 82,737 -40.53%
-
Net Worth 0 167,068 156,903 145,084 133,205 129,436 123,509 -
Dividend
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 167,068 156,903 145,084 133,205 129,436 123,509 -
NOSH 196,045 196,135 196,129 196,059 195,889 196,115 196,046 -0.00%
Ratio Analysis
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.41% 33.74% 29.43% 25.64% 21.37% 22.40% 26.16% -
ROE 0.00% 5.53% 22.64% 14.92% 6.94% 3.67% 23.73% -
Per Share
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.61 13.96 61.53 43.05 22.09 10.80 57.15 -36.17%
EPS 10.57 4.71 18.11 11.04 4.72 2.42 14.95 -24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8518 0.80 0.74 0.68 0.66 0.63 -
Adjusted Per Share Value based on latest NOSH - 196,186
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.23 3.10 13.65 9.55 4.90 2.40 12.68 -36.21%
EPS 2.34 1.05 4.02 2.45 1.05 0.54 3.32 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.189 0.1775 0.1642 0.1507 0.1464 0.1397 -
Price Multiplier on Financial Quarter End Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 3.28 3.28 2.61 1.95 1.88 0.00 0.00 -
P/RPS 10.06 23.50 4.24 4.53 8.51 0.00 0.00 -
P/EPS 31.03 69.64 14.41 17.66 39.83 0.00 0.00 -
EY 3.22 1.44 6.94 5.66 2.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.85 3.26 2.64 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 - -
Price 0.00 3.50 2.86 2.62 2.22 1.91 0.00 -
P/RPS 0.00 25.07 4.65 6.09 10.05 17.68 0.00 -
P/EPS 0.00 74.31 15.79 23.73 47.03 78.93 0.00 -
EY 0.00 1.35 6.33 4.21 2.13 1.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.11 3.57 3.54 3.26 2.89 0.00 -

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