[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.75%
YoY- 76.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Revenue 133,395 65,608 175,587 112,783 63,938 63,938 27,378 383.04%
PBT 71,264 38,474 82,534 48,763 27,410 27,410 12,677 456.88%
Tax -19,728 -9,810 -21,346 -10,480 -6,688 -6,688 -3,439 468.22%
NP 51,536 28,664 61,188 38,283 20,722 20,722 9,238 452.66%
-
NP to SH 51,634 28,710 61,872 38,283 20,722 20,722 9,238 453.71%
-
Tax Rate 27.68% 25.50% 25.86% 21.49% 24.40% 24.40% 27.13% -
Total Cost 81,859 36,944 114,399 74,500 43,216 43,216 18,140 347.57%
-
Net Worth 221,596 229,444 201,990 178,470 160,757 0 167,068 32.43%
Dividend
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Div 196 - 41,378 24,515 24,505 - - -
Div Payout % 0.38% - 66.88% 64.04% 118.26% - - -
Equity
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Net Worth 221,596 229,444 201,990 178,470 160,757 0 167,068 32.43%
NOSH 196,103 196,106 196,107 196,121 196,045 196,045 196,135 -0.01%
Ratio Analysis
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
NP Margin 38.63% 43.69% 34.85% 33.94% 32.41% 32.41% 33.74% -
ROE 23.30% 12.51% 30.63% 21.45% 12.89% 0.00% 5.53% -
Per Share
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 68.02 33.46 89.54 57.51 32.61 32.61 13.96 383.06%
EPS 26.33 14.64 31.55 19.52 10.57 10.57 4.71 453.80%
DPS 0.10 0.00 21.10 12.50 12.50 0.00 0.00 -
NAPS 1.13 1.17 1.03 0.91 0.82 0.00 0.8518 32.45%
Adjusted Per Share Value based on latest NOSH - 195,993
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 11.95 5.88 15.73 10.10 5.73 5.73 2.45 383.56%
EPS 4.63 2.57 5.54 3.43 1.86 1.86 0.83 452.63%
DPS 0.02 0.00 3.71 2.20 2.20 0.00 0.00 -
NAPS 0.1985 0.2055 0.1809 0.1599 0.144 0.00 0.1497 32.39%
Price Multiplier on Financial Quarter End Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 -
Price 3.04 3.10 3.38 3.30 3.44 3.28 3.28 -
P/RPS 4.47 9.27 3.78 5.74 10.55 10.06 23.50 -80.80%
P/EPS 11.55 21.17 10.71 16.91 32.54 31.03 69.64 -83.25%
EY 8.66 4.72 9.33 5.92 3.07 3.22 1.44 495.53%
DY 0.03 0.00 6.24 3.79 3.63 0.00 0.00 -
P/NAPS 2.69 2.65 3.28 3.63 4.20 0.00 3.85 -29.99%
Price Multiplier on Announcement Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 - 22/05/07 -
Price 3.44 3.48 3.26 3.46 3.30 0.00 3.50 -
P/RPS 5.06 10.40 3.64 6.02 10.12 0.00 25.07 -79.63%
P/EPS 13.06 23.77 10.33 17.73 31.22 0.00 74.31 -82.25%
EY 7.65 4.21 9.68 5.64 3.20 0.00 1.35 461.33%
DY 0.03 0.00 6.47 3.61 3.79 0.00 0.00 -
P/NAPS 3.04 2.97 3.17 3.80 4.02 0.00 4.11 -25.91%

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