[THPLANT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.05%
YoY- -75.03%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 400,702 259,793 121,235 689,216 511,014 321,478 165,834 79.96%
PBT -14,066 9,604 7,365 86,688 52,738 30,351 15,766 -
Tax -339 -1,487 -3,269 -35,935 -14,008 -5,771 -2,839 -75.71%
NP -14,405 8,117 4,096 50,753 38,730 24,580 12,927 -
-
NP to SH -16,371 3,432 3,232 36,730 29,850 18,396 9,920 -
-
Tax Rate - 15.48% 44.39% 41.45% 26.56% 19.01% 18.01% -
Total Cost 415,107 251,676 117,139 638,463 472,284 296,898 152,907 94.48%
-
Net Worth 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 29.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 31,818 14,141 - - -
Div Payout % - - - 86.63% 47.38% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 29.25%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.59% 3.12% 3.38% 7.36% 7.58% 7.65% 7.80% -
ROE -1.26% 0.26% 0.24% 2.81% 2.27% 1.41% 1.12% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.34 29.39 13.72 77.98 57.82 36.37 18.76 79.99%
EPS -1.85 0.39 0.37 4.16 3.38 2.08 1.12 -
DPS 0.00 0.00 0.00 3.60 1.60 0.00 0.00 -
NAPS 1.47 1.49 1.51 1.48 1.49 1.48 1.00 29.25%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.34 29.39 13.72 77.98 57.82 36.37 18.76 79.99%
EPS -1.85 0.39 0.37 4.16 3.38 2.08 1.12 -
DPS 0.00 0.00 0.00 3.60 1.60 0.00 0.00 -
NAPS 1.47 1.49 1.51 1.48 1.49 1.48 1.00 29.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.68 0.655 0.87 1.15 1.11 1.16 1.18 -
P/RPS 1.50 2.23 6.34 1.47 1.92 3.19 6.29 -61.51%
P/EPS -36.71 168.68 237.92 27.67 32.87 55.73 105.14 -
EY -2.72 0.59 0.42 3.61 3.04 1.79 0.95 -
DY 0.00 0.00 0.00 3.13 1.44 0.00 0.00 -
P/NAPS 0.46 0.44 0.58 0.78 0.74 0.78 1.18 -46.60%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 24/05/17 -
Price 0.57 0.70 0.625 0.985 1.08 1.12 1.16 -
P/RPS 1.26 2.38 4.56 1.26 1.87 3.08 6.18 -65.32%
P/EPS -30.77 180.27 170.92 23.70 31.98 53.81 103.35 -
EY -3.25 0.55 0.59 4.22 3.13 1.86 0.97 -
DY 0.00 0.00 0.00 3.65 1.48 0.00 0.00 -
P/NAPS 0.39 0.47 0.41 0.67 0.72 0.76 1.16 -51.61%

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