[THPLANT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -57.23%
YoY- -24.26%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 75,055 128,531 84,225 76,001 77,215 87,357 72,129 2.68%
PBT 30,674 70,151 34,659 12,545 27,197 33,150 13,517 72.77%
Tax -6,220 -18,061 -8,635 -3,374 -6,067 -7,807 -672 341.43%
NP 24,454 52,090 26,024 9,171 21,130 25,343 12,845 53.66%
-
NP to SH 21,833 42,552 21,531 7,609 17,790 22,542 12,845 42.47%
-
Tax Rate 20.28% 25.75% 24.91% 26.90% 22.31% 23.55% 4.97% -
Total Cost 50,601 76,441 58,201 66,830 56,085 62,014 59,284 -10.02%
-
Net Worth 505,764 512,968 468,702 448,735 472,775 453,767 429,794 11.47%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 61,067 - - - 41,473 - -
Div Payout % - 143.51% - - - 183.98% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 505,764 512,968 468,702 448,735 472,775 453,767 429,794 11.47%
NOSH 500,756 488,541 488,231 487,756 487,397 487,922 488,403 1.68%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 32.58% 40.53% 30.90% 12.07% 27.37% 29.01% 17.81% -
ROE 4.32% 8.30% 4.59% 1.70% 3.76% 4.97% 2.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.99 26.31 17.25 15.58 15.84 17.90 14.77 0.99%
EPS 4.36 8.71 4.41 1.56 3.65 4.62 2.63 40.11%
DPS 0.00 12.50 0.00 0.00 0.00 8.50 0.00 -
NAPS 1.01 1.05 0.96 0.92 0.97 0.93 0.88 9.62%
Adjusted Per Share Value based on latest NOSH - 487,756
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.49 14.54 9.53 8.60 8.74 9.88 8.16 2.68%
EPS 2.47 4.81 2.44 0.86 2.01 2.55 1.45 42.67%
DPS 0.00 6.91 0.00 0.00 0.00 4.69 0.00 -
NAPS 0.5722 0.5804 0.5303 0.5077 0.5349 0.5134 0.4863 11.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.04 2.08 1.51 1.45 1.54 1.46 1.58 -
P/RPS 13.61 7.91 8.75 9.31 9.72 8.15 10.70 17.41%
P/EPS 46.79 23.88 34.24 92.95 42.19 31.60 60.08 -15.36%
EY 2.14 4.19 2.92 1.08 2.37 3.16 1.66 18.46%
DY 0.00 6.01 0.00 0.00 0.00 5.82 0.00 -
P/NAPS 2.02 1.98 1.57 1.58 1.59 1.57 1.80 7.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 -
Price 2.18 1.90 1.66 1.55 1.58 1.49 1.55 -
P/RPS 14.54 7.22 9.62 9.95 9.97 8.32 10.50 24.26%
P/EPS 50.00 21.81 37.64 99.36 43.29 32.25 58.94 -10.39%
EY 2.00 4.58 2.66 1.01 2.31 3.10 1.70 11.45%
DY 0.00 6.58 0.00 0.00 0.00 5.70 0.00 -
P/NAPS 2.16 1.81 1.73 1.68 1.63 1.60 1.76 14.64%

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