[THPLANT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 75.49%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 84,225 76,001 77,215 87,357 72,129 84,889 59,983 25.36%
PBT 34,659 12,545 27,197 33,150 13,517 10,993 13,252 89.71%
Tax -8,635 -3,374 -6,067 -7,807 -672 -1,111 -4,258 60.14%
NP 26,024 9,171 21,130 25,343 12,845 9,882 8,994 102.92%
-
NP to SH 21,531 7,609 17,790 22,542 12,845 10,046 8,374 87.57%
-
Tax Rate 24.91% 26.90% 22.31% 23.55% 4.97% 10.11% 32.13% -
Total Cost 58,201 66,830 56,085 62,014 59,284 75,007 50,989 9.21%
-
Net Worth 468,702 448,735 472,775 453,767 429,794 419,396 428,437 6.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 41,473 - - - -
Div Payout % - - - 183.98% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 468,702 448,735 472,775 453,767 429,794 419,396 428,437 6.16%
NOSH 488,231 487,756 487,397 487,922 488,403 487,669 486,860 0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.90% 12.07% 27.37% 29.01% 17.81% 11.64% 14.99% -
ROE 4.59% 1.70% 3.76% 4.97% 2.99% 2.40% 1.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.25 15.58 15.84 17.90 14.77 17.41 12.32 25.13%
EPS 4.41 1.56 3.65 4.62 2.63 2.06 1.72 87.22%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.97 0.93 0.88 0.86 0.88 5.96%
Adjusted Per Share Value based on latest NOSH - 487,922
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.53 8.60 8.74 9.88 8.16 9.60 6.79 25.33%
EPS 2.44 0.86 2.01 2.55 1.45 1.14 0.95 87.43%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 0.5303 0.5077 0.5349 0.5134 0.4863 0.4745 0.4847 6.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.45 1.54 1.46 1.58 1.58 1.49 -
P/RPS 8.75 9.31 9.72 8.15 10.70 9.08 12.09 -19.37%
P/EPS 34.24 92.95 42.19 31.60 60.08 76.70 86.63 -46.11%
EY 2.92 1.08 2.37 3.16 1.66 1.30 1.15 86.01%
DY 0.00 0.00 0.00 5.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.58 1.59 1.57 1.80 1.84 1.69 -4.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 30/07/09 -
Price 1.66 1.55 1.58 1.49 1.55 1.59 1.59 -
P/RPS 9.62 9.95 9.97 8.32 10.50 9.13 12.91 -17.79%
P/EPS 37.64 99.36 43.29 32.25 58.94 77.18 92.44 -45.03%
EY 2.66 1.01 2.31 3.10 1.70 1.30 1.08 82.27%
DY 0.00 0.00 0.00 5.70 0.00 0.00 0.00 -
P/NAPS 1.73 1.68 1.63 1.60 1.76 1.85 1.81 -2.96%

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