[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -90.96%
YoY- 77.81%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 488,917 390,149 256,835 124,246 469,952 315,404 185,258 90.63%
PBT 58,211 52,369 33,599 12,016 71,043 40,242 12,479 178.39%
Tax 1,369 -712 1,421 -3,607 5,458 -4,396 4,237 -52.81%
NP 59,580 51,657 35,020 8,409 76,501 35,846 16,716 132.79%
-
NP to SH 48,319 38,151 25,949 5,706 63,107 25,731 10,313 179.21%
-
Tax Rate -2.35% 1.36% -4.23% 30.02% -7.68% 10.92% -33.95% -
Total Cost 429,337 338,492 221,815 115,837 393,451 279,558 168,542 86.20%
-
Net Worth 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 5.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,666 - - - 31,861 - - -
Div Payout % 36.56% - - - 50.49% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 5.09%
NOSH 883,345 882,937 883,730 877,343 880,153 878,978 877,320 0.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.19% 13.24% 13.64% 6.77% 16.28% 11.37% 9.02% -
ROE 3.99% 3.18% 2.19% 0.48% 5.31% 2.25% 0.92% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.35 44.19 29.06 14.16 53.39 35.88 21.12 89.75%
EPS 5.47 4.32 2.94 0.65 7.17 2.93 1.18 177.24%
DPS 2.00 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 1.37 1.36 1.34 1.36 1.35 1.30 1.28 4.62%
Adjusted Per Share Value based on latest NOSH - 877,343
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.32 44.14 29.06 14.06 53.17 35.69 20.96 90.64%
EPS 5.47 4.32 2.94 0.65 7.14 2.91 1.17 178.81%
DPS 2.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.3692 1.3586 1.3398 1.35 1.3444 1.2928 1.2705 5.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 1.73 2.02 2.01 1.88 1.72 1.85 -
P/RPS 3.07 3.92 6.95 14.19 3.52 4.79 8.76 -50.19%
P/EPS 31.08 40.04 68.79 309.05 26.22 58.76 157.38 -65.98%
EY 3.22 2.50 1.45 0.32 3.81 1.70 0.64 192.75%
DY 1.18 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 1.24 1.27 1.51 1.48 1.39 1.32 1.45 -9.87%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 -
Price 1.63 1.63 1.92 2.17 1.82 1.90 1.78 -
P/RPS 2.94 3.69 6.61 15.32 3.41 5.29 8.43 -50.35%
P/EPS 29.80 37.72 65.39 333.66 25.38 64.90 151.42 -66.06%
EY 3.36 2.65 1.53 0.30 3.94 1.54 0.66 195.05%
DY 1.23 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.19 1.20 1.43 1.60 1.35 1.46 1.39 -9.81%

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