[THPLANT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.38%
YoY- -64.28%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 124,246 154,548 130,146 95,805 89,453 99,106 82,342 31.58%
PBT 12,016 30,801 27,763 7,430 5,049 116,297 19,698 -28.09%
Tax -3,607 9,854 -8,633 3,037 1,200 -17,477 10,050 -
NP 8,409 40,655 19,130 10,467 6,249 98,820 29,748 -56.96%
-
NP to SH 5,706 37,376 15,418 7,104 3,209 104,393 19,209 -55.51%
-
Tax Rate 30.02% -31.99% 31.10% -40.87% -23.77% 15.03% -51.02% -
Total Cost 115,837 113,893 111,016 85,338 83,204 286 52,594 69.36%
-
Net Worth 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 56.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 31,910 - - - 7,284 - -
Div Payout % - 85.38% - - - 6.98% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 56.02%
NOSH 877,343 881,509 878,978 877,320 729,318 728,492 519,162 41.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.77% 26.31% 14.70% 10.93% 6.99% 99.71% 36.13% -
ROE 0.48% 3.14% 1.35% 0.63% 0.29% 9.31% 3.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.16 17.53 14.81 10.92 12.27 13.60 15.86 -7.28%
EPS 0.65 4.24 1.75 0.81 0.44 14.33 3.70 -68.66%
DPS 0.00 3.62 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.36 1.35 1.30 1.28 1.54 1.54 1.18 9.93%
Adjusted Per Share Value based on latest NOSH - 877,320
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.06 17.49 14.72 10.84 10.12 11.21 9.32 31.56%
EPS 0.65 4.23 1.74 0.80 0.36 11.81 2.17 -55.26%
DPS 0.00 3.61 0.00 0.00 0.00 0.82 0.00 -
NAPS 1.35 1.3464 1.2928 1.2705 1.2707 1.2693 0.6931 56.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.01 1.88 1.72 1.85 2.11 1.99 2.38 -
P/RPS 14.19 10.72 11.62 16.94 17.20 14.63 15.01 -3.67%
P/EPS 309.05 44.34 98.06 228.47 479.55 13.89 64.32 185.01%
EY 0.32 2.26 1.02 0.44 0.21 7.20 1.55 -65.10%
DY 0.00 1.93 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 1.48 1.39 1.32 1.45 1.37 1.29 2.02 -18.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 -
Price 2.17 1.82 1.90 1.78 2.24 2.02 2.34 -
P/RPS 15.32 10.38 12.83 16.30 18.26 14.85 14.75 2.56%
P/EPS 333.66 42.92 108.32 219.82 509.09 14.10 63.24 203.37%
EY 0.30 2.33 0.92 0.45 0.20 7.09 1.58 -66.99%
DY 0.00 1.99 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 1.60 1.35 1.46 1.39 1.45 1.31 1.98 -13.25%

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