[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -93.25%
YoY- 238.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 689,216 511,014 321,478 165,834 562,310 392,232 221,924 112.42%
PBT 86,688 52,738 30,351 15,766 127,296 15,876 -9,619 -
Tax -35,935 -14,008 -5,771 -2,839 23,173 8,035 10,025 -
NP 50,753 38,730 24,580 12,927 150,469 23,911 406 2378.20%
-
NP to SH 36,730 29,850 18,396 9,920 147,070 19,608 433 1815.03%
-
Tax Rate 41.45% 26.56% 19.01% 18.01% -18.20% -50.61% - -
Total Cost 638,463 472,284 296,898 152,907 411,841 368,321 221,518 102.13%
-
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 31,818 14,141 - - 53,031 - - -
Div Payout % 86.63% 47.38% - - 36.06% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.36% 7.58% 7.65% 7.80% 26.76% 6.10% 0.18% -
ROE 2.81% 2.27% 1.41% 1.12% 10.40% 1.52% 0.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.98 57.82 36.37 18.76 63.62 44.38 25.11 112.41%
EPS 4.16 3.38 2.08 1.12 16.64 2.22 0.05 1790.53%
DPS 3.60 1.60 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.48 1.49 1.48 1.00 1.60 1.46 1.44 1.83%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.98 57.82 36.37 18.76 63.62 44.38 25.11 112.41%
EPS 4.16 3.38 2.08 1.12 16.64 2.22 0.05 1790.53%
DPS 3.60 1.60 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.48 1.49 1.48 1.00 1.60 1.46 1.44 1.83%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.15 1.11 1.16 1.18 1.10 1.11 1.09 -
P/RPS 1.47 1.92 3.19 6.29 1.73 2.50 4.34 -51.31%
P/EPS 27.67 32.87 55.73 105.14 6.61 50.03 2,224.94 -94.58%
EY 3.61 3.04 1.79 0.95 15.13 2.00 0.04 1895.58%
DY 3.13 1.44 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 1.18 0.69 0.76 0.76 1.74%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 28/11/16 26/08/16 -
Price 0.985 1.08 1.12 1.16 1.20 1.12 1.10 -
P/RPS 1.26 1.87 3.08 6.18 1.89 2.52 4.38 -56.32%
P/EPS 23.70 31.98 53.81 103.35 7.21 50.49 2,245.35 -95.14%
EY 4.22 3.13 1.86 0.97 13.87 1.98 0.04 2113.85%
DY 3.65 1.48 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 1.16 0.75 0.77 0.76 -8.03%

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