[THPLANT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -39.73%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 110,180 82,304 98,768 133,314 132,589 124,246 154,548 -20.24%
PBT 9,240 320 6,266 18,769 21,583 12,016 30,801 -55.28%
Tax -2,717 4,771 1,975 -2,133 5,028 -3,607 9,854 -
NP 6,523 5,091 8,241 16,636 26,611 8,409 40,655 -70.57%
-
NP to SH 5,145 6,579 10,441 12,201 20,243 5,706 37,376 -73.43%
-
Tax Rate 29.40% -1,490.94% -31.52% 11.36% -23.30% 30.02% -31.99% -
Total Cost 103,657 77,213 90,527 116,678 105,978 115,837 113,893 -6.10%
-
Net Worth 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 17,696 - - - 31,910 -
Div Payout % - - 169.49% - - - 85.38% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1.41%
NOSH 887,068 889,054 884,830 884,014 883,730 877,343 881,509 0.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.92% 6.19% 8.34% 12.48% 20.07% 6.77% 26.31% -
ROE 0.42% 0.54% 0.86% 1.01% 1.71% 0.48% 3.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.42 9.26 11.16 15.08 15.00 14.16 17.53 -20.57%
EPS 0.58 0.74 1.18 1.38 2.29 0.65 4.24 -73.54%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.62 -
NAPS 1.37 1.38 1.37 1.36 1.34 1.36 1.35 0.98%
Adjusted Per Share Value based on latest NOSH - 884,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.47 9.31 11.17 15.08 15.00 14.06 17.49 -20.24%
EPS 0.58 0.74 1.18 1.38 2.29 0.65 4.23 -73.50%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.61 -
NAPS 1.375 1.3881 1.3715 1.3603 1.3398 1.35 1.3464 1.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.56 1.59 1.70 1.73 2.02 2.01 1.88 -
P/RPS 12.56 17.18 15.23 11.47 13.46 14.19 10.72 11.17%
P/EPS 268.97 214.86 144.07 125.35 88.19 309.05 44.34 233.71%
EY 0.37 0.47 0.69 0.80 1.13 0.32 2.26 -70.17%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.93 -
P/NAPS 1.14 1.15 1.24 1.27 1.51 1.48 1.39 -12.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 -
Price 1.19 1.54 1.63 1.63 1.92 2.17 1.82 -
P/RPS 9.58 16.64 14.60 10.81 12.80 15.32 10.38 -5.22%
P/EPS 205.17 208.11 138.14 118.10 83.82 333.66 42.92 184.58%
EY 0.49 0.48 0.72 0.85 1.19 0.30 2.33 -64.73%
DY 0.00 0.00 1.23 0.00 0.00 0.00 1.99 -
P/NAPS 0.87 1.12 1.19 1.20 1.43 1.60 1.35 -25.45%

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