[THPLANT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.33%
YoY- 70.02%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Revenue 67,787 67,787 65,608 62,804 48,845 36,560 36,560 63.91%
PBT 32,790 32,790 38,474 33,771 21,353 14,733 14,733 89.71%
Tax -9,919 -9,919 -9,810 -10,866 -3,792 -3,249 -3,249 144.33%
NP 22,871 22,871 28,664 22,905 17,561 11,484 11,484 73.57%
-
NP to SH 22,293 22,923 28,710 23,589 17,561 11,484 11,484 70.05%
-
Tax Rate 30.25% 30.25% 25.50% 32.18% 17.76% 22.05% 22.05% -
Total Cost 44,916 44,916 36,944 39,899 31,284 25,076 25,076 59.45%
-
Net Worth 0 221,582 229,444 201,967 178,353 160,697 0 -
Dividend
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Div 19,070 196 - 41,373 - 24,496 - -
Div Payout % 85.54% 0.86% - 175.39% - 213.31% - -
Equity
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Net Worth 0 221,582 229,444 201,967 178,353 160,697 0 -
NOSH 190,701 196,090 196,106 196,084 195,993 195,972 195,972 -2.15%
Ratio Analysis
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
NP Margin 33.74% 33.74% 43.69% 36.47% 35.95% 31.41% 31.41% -
ROE 0.00% 10.35% 12.51% 11.68% 9.85% 7.15% 0.00% -
Per Share
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
RPS 35.55 34.57 33.46 32.03 24.92 18.66 18.66 67.51%
EPS 11.69 11.69 14.64 12.03 8.96 5.86 5.86 73.80%
DPS 10.00 0.10 0.00 21.10 0.00 12.50 0.00 -
NAPS 0.00 1.13 1.17 1.03 0.91 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 196,084
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
RPS 7.67 7.67 7.42 7.11 5.53 4.14 4.14 63.81%
EPS 2.52 2.59 3.25 2.67 1.99 1.30 1.30 69.86%
DPS 2.16 0.02 0.00 4.68 0.00 2.77 0.00 -
NAPS 0.00 0.2507 0.2596 0.2285 0.2018 0.1818 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Date 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.44 3.04 3.10 3.38 3.30 3.44 3.28 -
P/RPS 9.68 8.79 9.27 10.55 13.24 18.44 17.58 -37.97%
P/EPS 29.43 26.01 21.17 28.10 36.83 58.70 55.97 -40.22%
EY 3.40 3.85 4.72 3.56 2.72 1.70 1.79 67.11%
DY 2.91 0.03 0.00 6.24 0.00 3.63 0.00 -
P/NAPS 0.00 2.69 2.65 3.28 3.63 4.20 0.00 -
Price Multiplier on Announcement Date
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Date - 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 - -
Price 0.00 3.44 3.48 3.26 3.46 3.30 0.00 -
P/RPS 0.00 9.95 10.40 10.18 13.88 17.69 0.00 -
P/EPS 0.00 29.43 23.77 27.10 38.62 56.31 0.00 -
EY 0.00 3.40 4.21 3.69 2.59 1.78 0.00 -
DY 0.00 0.03 0.00 6.47 0.00 3.79 0.00 -
P/NAPS 0.00 3.04 2.97 3.17 3.80 4.02 0.00 -

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