[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.53%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 375,846 276,740 194,398 95,046 434,835 303,737 187,768 58.49%
PBT 185,852 69,555 49,857 25,104 183,022 134,432 84,914 68.17%
Tax -18,316 -839 -10,889 -9,358 -33,257 -32,993 -21,183 -9.19%
NP 167,536 68,716 38,968 15,746 149,765 101,439 63,731 89.91%
-
NP to SH 156,554 52,161 32,952 13,066 124,829 87,119 53,997 102.67%
-
Tax Rate 9.86% 1.21% 21.84% 37.28% 18.17% 24.54% 24.95% -
Total Cost 208,310 208,024 155,430 79,300 285,070 202,298 124,037 41.06%
-
Net Worth 1,121,885 612,437 594,894 650,717 626,181 585,203 546,548 61.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 33,510 - - - 63,636 - - -
Div Payout % 21.41% - - - 50.98% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,121,885 612,437 594,894 650,717 626,181 585,203 546,548 61.16%
NOSH 728,496 519,014 517,299 516,442 509,090 508,872 506,063 27.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 44.58% 24.83% 20.05% 16.57% 34.44% 33.40% 33.94% -
ROE 13.95% 8.52% 5.54% 2.01% 19.93% 14.89% 9.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.59 53.32 37.58 18.40 85.41 59.69 37.10 24.45%
EPS 21.49 10.05 6.37 2.53 24.52 17.12 10.67 59.14%
DPS 4.60 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.54 1.18 1.15 1.26 1.23 1.15 1.08 26.55%
Adjusted Per Share Value based on latest NOSH - 516,442
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.52 31.31 21.99 10.75 49.20 34.37 21.24 58.50%
EPS 17.71 5.90 3.73 1.48 14.12 9.86 6.11 102.63%
DPS 3.79 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 1.2693 0.6929 0.6731 0.7362 0.7085 0.6621 0.6184 61.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.99 2.38 2.28 2.85 2.12 1.95 2.04 -
P/RPS 3.86 4.46 6.07 15.49 2.48 3.27 5.50 -20.94%
P/EPS 9.26 23.68 35.79 112.65 8.65 11.39 19.12 -38.19%
EY 10.80 4.22 2.79 0.89 11.57 8.78 5.23 61.80%
DY 2.31 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.29 2.02 1.98 2.26 1.72 1.70 1.89 -22.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 -
Price 2.02 2.34 2.42 2.81 2.75 1.99 2.10 -
P/RPS 3.92 4.39 6.44 15.27 3.22 3.33 5.66 -21.63%
P/EPS 9.40 23.28 37.99 111.07 11.22 11.62 19.68 -38.75%
EY 10.64 4.29 2.63 0.90 8.92 8.60 5.08 63.33%
DY 2.28 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.31 1.98 2.10 2.23 2.24 1.73 1.94 -22.93%

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