[THPLANT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,560 36,560 27,378 36,275 41,139 22,083 21,186 54.76%
PBT 14,733 14,733 12,677 18,517 17,656 6,070 6,847 84.66%
Tax -3,249 -3,249 -3,439 -4,643 -5,257 -1,570 -2,101 41.75%
NP 11,484 11,484 9,238 13,874 12,399 4,500 4,746 102.85%
-
NP to SH 11,484 11,484 9,238 13,874 12,399 4,500 4,746 102.85%
-
Tax Rate 22.05% 22.05% 27.13% 25.07% 29.77% 25.86% 30.68% -
Total Cost 25,076 25,076 18,140 22,401 28,740 17,583 16,440 40.20%
-
Net Worth 160,697 0 167,068 156,768 145,178 133,624 129,436 18.90%
Dividend
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 24,496 - - - - - - -
Div Payout % 213.31% - - - - - - -
Equity
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 160,697 0 167,068 156,768 145,178 133,624 129,436 18.90%
NOSH 195,972 195,972 196,135 195,960 196,186 196,506 196,115 -0.05%
Ratio Analysis
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.41% 31.41% 33.74% 38.25% 30.14% 20.38% 22.40% -
ROE 7.15% 0.00% 5.53% 8.85% 8.54% 3.37% 3.67% -
Per Share
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.66 18.66 13.96 18.51 20.97 11.24 10.80 54.91%
EPS 5.86 5.86 4.71 7.08 6.32 2.29 2.42 102.97%
DPS 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.00 0.8518 0.80 0.74 0.68 0.66 18.97%
Adjusted Per Share Value based on latest NOSH - 195,960
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.14 4.14 3.10 4.10 4.65 2.50 2.40 54.71%
EPS 1.30 1.30 1.05 1.57 1.40 0.51 0.54 102.02%
DPS 2.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.00 0.189 0.1774 0.1643 0.1512 0.1464 18.92%
Price Multiplier on Financial Quarter End Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 3.44 3.28 3.28 2.61 1.95 1.88 0.00 -
P/RPS 18.44 17.58 23.50 14.10 9.30 16.73 0.00 -
P/EPS 58.70 55.97 69.64 36.86 30.85 82.10 0.00 -
EY 1.70 1.79 1.44 2.71 3.24 1.22 0.00 -
DY 3.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 0.00 3.85 3.26 2.64 2.76 0.00 -
Price Multiplier on Announcement Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 09/08/07 - 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 -
Price 3.30 0.00 3.50 2.86 2.62 2.22 1.91 -
P/RPS 17.69 0.00 25.07 15.45 12.49 19.75 17.68 0.04%
P/EPS 56.31 0.00 74.31 40.40 41.46 96.94 78.93 -23.68%
EY 1.78 0.00 1.35 2.48 2.41 1.03 1.27 31.02%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 0.00 4.11 3.57 3.54 3.26 2.89 30.23%

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