[THPLANT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.86%
YoY- -27.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 76,001 77,215 87,357 72,129 84,889 59,983 41,975 48.71%
PBT 12,545 27,197 33,150 13,517 10,993 13,252 17,983 -21.39%
Tax -3,374 -6,067 -7,807 -672 -1,111 -4,258 -3,781 -7.33%
NP 9,171 21,130 25,343 12,845 9,882 8,994 14,202 -25.34%
-
NP to SH 7,609 17,790 22,542 12,845 10,046 8,374 14,815 -35.94%
-
Tax Rate 26.90% 22.31% 23.55% 4.97% 10.11% 32.13% 21.03% -
Total Cost 66,830 56,085 62,014 59,284 75,007 50,989 27,773 79.85%
-
Net Worth 448,735 472,775 453,767 429,794 419,396 428,437 328,332 23.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 41,473 - - - 15,015 -
Div Payout % - - 183.98% - - - 101.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 448,735 472,775 453,767 429,794 419,396 428,437 328,332 23.22%
NOSH 487,756 487,397 487,922 488,403 487,669 486,860 200,202 81.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.07% 27.37% 29.01% 17.81% 11.64% 14.99% 33.83% -
ROE 1.70% 3.76% 4.97% 2.99% 2.40% 1.95% 4.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.58 15.84 17.90 14.77 17.41 12.32 20.97 -18.01%
EPS 1.56 3.65 4.62 2.63 2.06 1.72 7.40 -64.67%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 7.50 -
NAPS 0.92 0.97 0.93 0.88 0.86 0.88 1.64 -32.05%
Adjusted Per Share Value based on latest NOSH - 488,403
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.60 8.74 9.88 8.16 9.60 6.79 4.75 48.71%
EPS 0.86 2.01 2.55 1.45 1.14 0.95 1.68 -36.08%
DPS 0.00 0.00 4.69 0.00 0.00 0.00 1.70 -
NAPS 0.5077 0.5349 0.5134 0.4863 0.4745 0.4847 0.3715 23.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.45 1.54 1.46 1.58 1.58 1.49 2.29 -
P/RPS 9.31 9.72 8.15 10.70 9.08 12.09 10.92 -10.11%
P/EPS 92.95 42.19 31.60 60.08 76.70 86.63 30.95 108.57%
EY 1.08 2.37 3.16 1.66 1.30 1.15 3.23 -51.92%
DY 0.00 0.00 5.82 0.00 0.00 0.00 3.28 -
P/NAPS 1.58 1.59 1.57 1.80 1.84 1.69 1.40 8.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 30/07/09 18/02/09 -
Price 1.55 1.58 1.49 1.55 1.59 1.59 1.50 -
P/RPS 9.95 9.97 8.32 10.50 9.13 12.91 7.15 24.72%
P/EPS 99.36 43.29 32.25 58.94 77.18 92.44 20.27 189.40%
EY 1.01 2.31 3.10 1.70 1.30 1.08 4.93 -65.34%
DY 0.00 0.00 5.70 0.00 0.00 0.00 5.00 -
P/NAPS 1.68 1.63 1.60 1.76 1.85 1.81 0.91 50.66%

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