[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -53.6%
YoY- 210.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 201,398 133,395 133,395 65,608 175,587 112,783 63,938 149.52%
PBT 97,523 71,264 71,264 38,474 82,534 48,763 27,410 174.96%
Tax -28,371 -19,728 -19,728 -9,810 -21,346 -10,480 -6,688 216.33%
NP 69,152 51,536 51,536 28,664 61,188 38,283 20,722 161.27%
-
NP to SH 69,236 51,634 51,634 28,710 61,872 38,283 20,722 161.52%
-
Tax Rate 29.09% 27.68% 27.68% 25.50% 25.86% 21.49% 24.40% -
Total Cost 132,246 81,859 81,859 36,944 114,399 74,500 43,216 143.84%
-
Net Worth 225,492 0 221,596 229,444 201,990 178,470 160,757 30.95%
Dividend
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 196 19,610 196 - 41,378 24,515 24,505 -97.86%
Div Payout % 0.28% 37.98% 0.38% - 66.88% 64.04% 118.26% -
Equity
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 225,492 0 221,596 229,444 201,990 178,470 160,757 30.95%
NOSH 196,080 196,103 196,103 196,106 196,107 196,121 196,045 0.01%
Ratio Analysis
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.34% 38.63% 38.63% 43.69% 34.85% 33.94% 32.41% -
ROE 30.70% 0.00% 23.30% 12.51% 30.63% 21.45% 12.89% -
Per Share
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 102.71 68.02 68.02 33.46 89.54 57.51 32.61 149.50%
EPS 35.31 26.33 26.33 14.64 31.55 19.52 10.57 161.49%
DPS 0.10 10.00 0.10 0.00 21.10 12.50 12.50 -97.86%
NAPS 1.15 0.00 1.13 1.17 1.03 0.91 0.82 30.93%
Adjusted Per Share Value based on latest NOSH - 196,106
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.79 15.09 15.09 7.42 19.87 12.76 7.23 149.66%
EPS 7.83 5.84 5.84 3.25 7.00 4.33 2.34 161.83%
DPS 0.02 2.22 0.02 0.00 4.68 2.77 2.77 -98.03%
NAPS 0.2551 0.00 0.2507 0.2596 0.2285 0.2019 0.1819 30.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.10 3.44 3.04 3.10 3.38 3.30 3.44 -
P/RPS 3.02 5.06 4.47 9.27 3.78 5.74 10.55 -63.09%
P/EPS 8.78 13.06 11.55 21.17 10.71 16.91 32.54 -64.79%
EY 11.39 7.65 8.66 4.72 9.33 5.92 3.07 184.29%
DY 0.03 2.91 0.03 0.00 6.24 3.79 3.63 -97.81%
P/NAPS 2.70 0.00 2.69 2.65 3.28 3.63 4.20 -29.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 -
Price 2.45 0.00 3.44 3.48 3.26 3.46 3.30 -
P/RPS 2.39 0.00 5.06 10.40 3.64 6.02 10.12 -68.34%
P/EPS 6.94 0.00 13.06 23.77 10.33 17.73 31.22 -69.83%
EY 14.41 0.00 7.65 4.21 9.68 5.64 3.20 231.75%
DY 0.04 0.00 0.03 0.00 6.47 3.61 3.79 -97.34%
P/NAPS 2.13 0.00 3.04 2.97 3.17 3.80 4.02 -39.72%

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