[THPLANT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.83%
YoY- -37.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Revenue 72,129 84,889 59,983 41,975 68,003 67,787 67,787 4.22%
PBT 13,517 10,993 13,252 17,983 26,259 32,790 32,790 -44.64%
Tax -672 -1,111 -4,258 -3,781 -8,643 -9,919 -9,919 -83.40%
NP 12,845 9,882 8,994 14,202 17,616 22,871 22,871 -31.95%
-
NP to SH 12,845 10,046 8,374 14,815 17,602 22,293 22,923 -32.05%
-
Tax Rate 4.97% 10.11% 32.13% 21.03% 32.91% 30.25% 30.25% -
Total Cost 59,284 75,007 50,989 27,773 50,387 44,916 44,916 20.34%
-
Net Worth 429,794 419,396 428,437 328,332 225,415 0 221,582 55.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Div - - - 15,015 - 19,070 196 -
Div Payout % - - - 101.35% - 85.54% 0.86% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Net Worth 429,794 419,396 428,437 328,332 225,415 0 221,582 55.59%
NOSH 488,403 487,669 486,860 200,202 196,013 190,701 196,090 83.84%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
NP Margin 17.81% 11.64% 14.99% 33.83% 25.90% 33.74% 33.74% -
ROE 2.99% 2.40% 1.95% 4.51% 7.81% 0.00% 10.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 14.77 17.41 12.32 20.97 34.69 35.55 34.57 -43.30%
EPS 2.63 2.06 1.72 7.40 8.98 11.69 11.69 -63.04%
DPS 0.00 0.00 0.00 7.50 0.00 10.00 0.10 -
NAPS 0.88 0.86 0.88 1.64 1.15 0.00 1.13 -15.36%
Adjusted Per Share Value based on latest NOSH - 200,202
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 8.16 9.60 6.79 4.75 7.69 7.67 7.67 4.21%
EPS 1.45 1.14 0.95 1.68 1.99 2.52 2.59 -32.09%
DPS 0.00 0.00 0.00 1.70 0.00 2.16 0.02 -
NAPS 0.4863 0.4745 0.4847 0.3715 0.255 0.00 0.2507 55.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 -
Price 1.58 1.58 1.49 2.29 3.10 3.44 3.04 -
P/RPS 10.70 9.08 12.09 10.92 8.94 9.68 8.79 14.02%
P/EPS 60.08 76.70 86.63 30.95 34.52 29.43 26.01 74.82%
EY 1.66 1.30 1.15 3.23 2.90 3.40 3.85 -42.95%
DY 0.00 0.00 0.00 3.28 0.00 2.91 0.03 -
P/NAPS 1.80 1.84 1.69 1.40 2.70 0.00 2.69 -23.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 - 29/07/08 -
Price 1.55 1.59 1.59 1.50 2.45 0.00 3.44 -
P/RPS 10.50 9.13 12.91 7.15 7.06 0.00 9.95 3.65%
P/EPS 58.94 77.18 92.44 20.27 27.28 0.00 29.43 58.95%
EY 1.70 1.30 1.08 4.93 3.67 0.00 3.40 -37.03%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.03 -
P/NAPS 1.76 1.85 1.81 0.91 2.13 0.00 3.04 -30.55%

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