[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 84.77%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 187,768 75,055 365,972 237,441 153,216 77,215 304,358 -27.59%
PBT 84,914 30,674 144,552 74,401 39,742 27,197 70,912 12.80%
Tax -21,183 -6,220 -36,137 -18,076 -9,441 -6,067 -13,848 32.86%
NP 63,731 24,454 108,415 56,325 30,301 21,130 57,064 7.66%
-
NP to SH 53,997 21,833 89,482 46,930 25,399 17,790 53,807 0.23%
-
Tax Rate 24.95% 20.28% 25.00% 24.30% 23.76% 22.31% 19.53% -
Total Cost 124,037 50,601 257,557 181,116 122,915 56,085 247,294 -36.95%
-
Net Worth 546,548 505,764 512,860 468,324 448,504 472,775 453,676 13.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 61,054 - - - 41,465 -
Div Payout % - - 68.23% - - - 77.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 546,548 505,764 512,860 468,324 448,504 472,775 453,676 13.25%
NOSH 506,063 500,756 488,438 487,837 487,504 487,397 487,824 2.48%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.94% 32.58% 29.62% 23.72% 19.78% 27.37% 18.75% -
ROE 9.88% 4.32% 17.45% 10.02% 5.66% 3.76% 11.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.10 14.99 74.93 48.67 31.43 15.84 62.39 -29.35%
EPS 10.67 4.36 18.32 9.62 5.21 3.65 11.03 -2.19%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 8.50 -
NAPS 1.08 1.01 1.05 0.96 0.92 0.97 0.93 10.51%
Adjusted Per Share Value based on latest NOSH - 488,231
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.24 8.49 41.41 26.86 17.34 8.74 34.44 -27.61%
EPS 6.11 2.47 10.12 5.31 2.87 2.01 6.09 0.21%
DPS 0.00 0.00 6.91 0.00 0.00 0.00 4.69 -
NAPS 0.6184 0.5722 0.5803 0.5299 0.5074 0.5349 0.5133 13.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.04 2.04 2.08 1.51 1.45 1.54 1.46 -
P/RPS 5.50 13.61 2.78 3.10 4.61 9.72 2.34 77.05%
P/EPS 19.12 46.79 11.35 15.70 27.83 42.19 13.24 27.84%
EY 5.23 2.14 8.81 6.37 3.59 2.37 7.55 -21.76%
DY 0.00 0.00 6.01 0.00 0.00 0.00 5.82 -
P/NAPS 1.89 2.02 1.98 1.57 1.58 1.59 1.57 13.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 -
Price 2.10 2.18 1.90 1.66 1.55 1.58 1.49 -
P/RPS 5.66 14.54 2.54 3.41 4.93 9.97 2.39 77.95%
P/EPS 19.68 50.00 10.37 17.26 29.75 43.29 13.51 28.59%
EY 5.08 2.00 9.64 5.80 3.36 2.31 7.40 -22.23%
DY 0.00 0.00 6.58 0.00 0.00 0.00 5.70 -
P/NAPS 1.94 2.16 1.81 1.73 1.68 1.63 1.60 13.74%

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