[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 467.46%
YoY- 121.07%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 307,391 131,243 555,097 410,551 243,121 115,551 493,650 -27.10%
PBT 66,939 25,377 54,462 48,719 10,943 -14,488 -245,010 -
Tax -14,774 -5,796 -27,002 -24,454 -10,542 1,540 -28,125 -34.92%
NP 52,165 19,581 27,460 24,265 401 -12,948 -273,135 -
-
NP to SH 41,533 14,966 13,991 12,398 -3,374 -11,531 -226,498 -
-
Tax Rate 22.07% 22.84% 49.58% 50.19% 96.34% - - -
Total Cost 255,226 111,662 527,637 386,286 242,720 128,499 766,785 -52.00%
-
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.97% 14.92% 4.95% 5.91% 0.16% -11.21% -55.33% -
ROE 6.71% 2.53% 2.40% 2.13% -0.61% -2.07% -40.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.78 14.85 62.80 46.45 27.51 13.07 55.85 -27.09%
EPS 4.70 1.69 1.58 1.40 -0.38 -1.30 -25.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.78 14.85 62.80 46.45 27.51 13.07 55.85 -27.09%
EPS 4.70 1.69 1.58 1.40 -0.38 -1.30 -25.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.465 0.485 0.57 0.42 0.295 0.26 0.65 -
P/RPS 1.34 3.27 0.91 0.90 1.07 1.99 1.16 10.10%
P/EPS 9.90 28.64 36.01 29.94 -77.28 -19.93 -2.54 -
EY 10.11 3.49 2.78 3.34 -1.29 -5.02 -39.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.86 0.64 0.47 0.41 1.02 -25.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 -
Price 0.52 0.495 0.505 0.53 0.34 0.30 0.405 -
P/RPS 1.50 3.33 0.80 1.14 1.24 2.29 0.73 61.69%
P/EPS 11.07 29.23 31.90 37.78 -89.07 -22.99 -1.58 -
EY 9.04 3.42 3.13 2.65 -1.12 -4.35 -63.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.77 0.80 0.54 0.48 0.63 11.33%

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