[THPLANT] QoQ Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 206.06%
YoY- 47.35%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 165,834 170,078 170,308 132,406 89,518 129,328 133,492 15.54%
PBT 15,766 111,420 25,495 6,049 -15,668 -5,817 14,971 3.50%
Tax -2,839 15,138 -1,990 3,805 6,220 5,285 -2,124 21.31%
NP 12,927 126,558 23,505 9,854 -9,448 -532 12,847 0.41%
-
NP to SH 9,920 127,462 19,175 7,581 -7,148 44,217 6,192 36.87%
-
Tax Rate 18.01% -13.59% 7.81% -62.90% - - 14.19% -
Total Cost 152,907 43,520 146,803 122,552 98,966 129,860 120,645 17.09%
-
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 -18.95%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 53,031 - - - - - -
Div Payout % - 41.61% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 -18.95%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 884,571 -0.05%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.80% 74.41% 13.80% 7.44% -10.55% -0.41% 9.62% -
ROE 1.12% 9.01% 1.49% 0.60% -0.57% 3.47% 0.51% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.76 19.24 19.27 14.98 10.13 14.63 15.09 15.60%
EPS 1.12 14.42 2.17 0.86 -0.81 5.00 0.70 36.75%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.46 1.44 1.43 1.44 1.37 -18.91%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.76 19.24 19.27 14.98 10.13 14.63 15.10 15.55%
EPS 1.12 14.42 2.17 0.86 -0.81 5.00 0.70 36.75%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.46 1.44 1.43 1.44 1.3711 -18.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.18 1.10 1.11 1.09 1.29 1.16 1.37 -
P/RPS 6.29 5.72 5.76 7.28 12.74 7.93 9.08 -21.69%
P/EPS 105.14 7.63 51.16 127.08 -159.51 23.19 195.71 -33.88%
EY 0.95 13.11 1.95 0.79 -0.63 4.31 0.51 51.33%
DY 0.00 5.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.76 0.76 0.90 0.81 1.00 11.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 -
Price 1.16 1.20 1.12 1.10 1.15 1.16 1.26 -
P/RPS 6.18 6.24 5.81 7.34 11.35 7.93 8.35 -18.16%
P/EPS 103.35 8.32 51.63 128.25 -142.20 23.19 180.00 -30.89%
EY 0.97 12.02 1.94 0.78 -0.70 4.31 0.56 44.18%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.77 0.76 0.80 0.81 0.92 16.69%

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