[THPLANT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 182.97%
YoY- 67.62%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 112,713 75,055 128,531 84,225 76,001 77,215 87,357 18.57%
PBT 54,240 30,674 70,151 34,659 12,545 27,197 33,150 38.97%
Tax -14,963 -6,220 -18,061 -8,635 -3,374 -6,067 -7,807 54.48%
NP 39,277 24,454 52,090 26,024 9,171 21,130 25,343 34.03%
-
NP to SH 32,164 21,833 42,552 21,531 7,609 17,790 22,542 26.82%
-
Tax Rate 27.59% 20.28% 25.75% 24.91% 26.90% 22.31% 23.55% -
Total Cost 73,436 50,601 76,441 58,201 66,830 56,085 62,014 11.96%
-
Net Worth 546,181 505,764 512,968 468,702 448,735 472,775 453,767 13.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 61,067 - - - 41,473 -
Div Payout % - - 143.51% - - - 183.98% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 546,181 505,764 512,968 468,702 448,735 472,775 453,767 13.19%
NOSH 505,723 500,756 488,541 488,231 487,756 487,397 487,922 2.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.85% 32.58% 40.53% 30.90% 12.07% 27.37% 29.01% -
ROE 5.89% 4.32% 8.30% 4.59% 1.70% 3.76% 4.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.29 14.99 26.31 17.25 15.58 15.84 17.90 15.79%
EPS 6.36 4.36 8.71 4.41 1.56 3.65 4.62 23.82%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 8.50 -
NAPS 1.08 1.01 1.05 0.96 0.92 0.97 0.93 10.51%
Adjusted Per Share Value based on latest NOSH - 488,231
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.75 8.49 14.54 9.53 8.60 8.74 9.88 18.58%
EPS 3.64 2.47 4.81 2.44 0.86 2.01 2.55 26.85%
DPS 0.00 0.00 6.91 0.00 0.00 0.00 4.69 -
NAPS 0.618 0.5722 0.5804 0.5303 0.5077 0.5349 0.5134 13.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.04 2.04 2.08 1.51 1.45 1.54 1.46 -
P/RPS 9.15 13.61 7.91 8.75 9.31 9.72 8.15 8.04%
P/EPS 32.08 46.79 23.88 34.24 92.95 42.19 31.60 1.01%
EY 3.12 2.14 4.19 2.92 1.08 2.37 3.16 -0.84%
DY 0.00 0.00 6.01 0.00 0.00 0.00 5.82 -
P/NAPS 1.89 2.02 1.98 1.57 1.58 1.59 1.57 13.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 -
Price 2.10 2.18 1.90 1.66 1.55 1.58 1.49 -
P/RPS 9.42 14.54 7.22 9.62 9.95 9.97 8.32 8.65%
P/EPS 33.02 50.00 21.81 37.64 99.36 43.29 32.25 1.58%
EY 3.03 2.00 4.58 2.66 1.01 2.31 3.10 -1.51%
DY 0.00 0.00 6.58 0.00 0.00 0.00 5.70 -
P/NAPS 1.94 2.16 1.81 1.73 1.68 1.63 1.60 13.74%

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