[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 52.81%
YoY- -53.04%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 221,924 89,518 455,304 325,976 192,484 82,304 488,917 -40.96%
PBT -9,619 -15,668 18,714 24,531 9,560 320 58,211 -
Tax 10,025 6,220 5,215 -70 2,054 4,771 1,369 277.55%
NP 406 -9,448 23,929 24,461 11,614 5,091 59,580 -96.41%
-
NP to SH 433 -7,148 62,133 17,916 11,724 6,579 48,319 -95.69%
-
Tax Rate - - -27.87% 0.29% -21.49% -1,490.94% -2.35% -
Total Cost 221,518 98,966 431,375 301,515 180,870 77,213 429,337 -35.69%
-
Net Worth 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 3.42%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 17,666 -
Div Payout % - - - - - - 36.56% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 3.42%
NOSH 883,851 883,851 883,851 882,561 881,503 889,054 883,345 0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.18% -10.55% 5.26% 7.50% 6.03% 6.19% 12.19% -
ROE 0.03% -0.57% 4.88% 1.48% 0.97% 0.54% 3.99% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.11 10.13 51.51 36.94 21.84 9.26 55.35 -40.98%
EPS 0.05 -0.81 7.03 2.03 1.33 0.74 5.47 -95.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.43 1.44 1.37 1.37 1.38 1.37 3.38%
Adjusted Per Share Value based on latest NOSH - 884,571
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.11 10.13 51.51 36.88 21.78 9.31 55.32 -40.96%
EPS 0.05 -0.81 7.03 2.03 1.33 0.74 5.47 -95.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.43 1.44 1.368 1.3664 1.3881 1.3692 3.42%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.09 1.29 1.16 1.37 1.56 1.59 1.70 -
P/RPS 4.34 12.74 2.25 3.71 7.14 17.18 3.07 25.98%
P/EPS 2,224.94 -159.51 16.50 67.49 117.29 214.86 31.08 1628.57%
EY 0.04 -0.63 6.06 1.48 0.85 0.47 3.22 -94.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.76 0.90 0.81 1.00 1.14 1.15 1.24 -27.86%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 -
Price 1.10 1.15 1.16 1.26 1.19 1.54 1.63 -
P/RPS 4.38 11.35 2.25 3.41 5.45 16.64 2.94 30.47%
P/EPS 2,245.35 -142.20 16.50 62.07 89.47 208.11 29.80 1688.63%
EY 0.04 -0.70 6.06 1.61 1.12 0.48 3.36 -94.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.76 0.80 0.81 0.92 0.87 1.12 1.19 -25.85%

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