[THPLANT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 152.93%
YoY- 209.67%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 155,425 165,834 170,078 170,308 132,406 89,518 129,328 13.04%
PBT 10,042 15,766 111,420 25,495 6,049 -15,668 -5,817 -
Tax -711 -2,839 15,138 -1,990 3,805 6,220 5,285 -
NP 9,331 12,927 126,558 23,505 9,854 -9,448 -532 -
-
NP to SH 7,196 9,920 127,462 19,175 7,581 -7,148 44,217 -70.22%
-
Tax Rate 7.08% 18.01% -13.59% 7.81% -62.90% - - -
Total Cost 146,094 152,907 43,520 146,803 122,552 98,966 129,860 8.17%
-
Net Worth 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 53,031 - - - - -
Div Payout % - - 41.61% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1.84%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.00% 7.80% 74.41% 13.80% 7.44% -10.55% -0.41% -
ROE 0.55% 1.12% 9.01% 1.49% 0.60% -0.57% 3.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.58 18.76 19.24 19.27 14.98 10.13 14.63 13.03%
EPS 0.81 1.12 14.42 2.17 0.86 -0.81 5.00 -70.31%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.60 1.46 1.44 1.43 1.44 1.84%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.58 18.76 19.24 19.27 14.98 10.13 14.63 13.03%
EPS 0.81 1.12 14.42 2.17 0.86 -0.81 5.00 -70.31%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.60 1.46 1.44 1.43 1.44 1.84%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.16 1.18 1.10 1.11 1.09 1.29 1.16 -
P/RPS 6.60 6.29 5.72 5.76 7.28 12.74 7.93 -11.52%
P/EPS 142.48 105.14 7.63 51.16 127.08 -159.51 23.19 235.82%
EY 0.70 0.95 13.11 1.95 0.79 -0.63 4.31 -70.26%
DY 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.18 0.69 0.76 0.76 0.90 0.81 -2.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 24/05/17 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 -
Price 1.12 1.16 1.20 1.12 1.10 1.15 1.16 -
P/RPS 6.37 6.18 6.24 5.81 7.34 11.35 7.93 -13.59%
P/EPS 137.56 103.35 8.32 51.63 128.25 -142.20 23.19 228.04%
EY 0.73 0.97 12.02 1.94 0.78 -0.70 4.31 -69.42%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.16 0.75 0.77 0.76 0.80 0.81 -4.16%

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