[THPLANT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 97.63%
YoY- 88.77%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 115,969 112,713 75,055 128,531 84,225 76,001 77,215 31.11%
PBT 49,518 54,240 30,674 70,151 34,659 12,545 27,197 49.05%
Tax -11,810 -14,963 -6,220 -18,061 -8,635 -3,374 -6,067 55.83%
NP 37,708 39,277 24,454 52,090 26,024 9,171 21,130 47.07%
-
NP to SH 33,122 32,164 21,833 42,552 21,531 7,609 17,790 51.28%
-
Tax Rate 23.85% 27.59% 20.28% 25.75% 24.91% 26.90% 22.31% -
Total Cost 78,261 73,436 50,601 76,441 58,201 66,830 56,085 24.84%
-
Net Worth 585,104 546,181 505,764 512,968 468,702 448,735 472,775 15.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 61,067 - - - -
Div Payout % - - - 143.51% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 585,104 546,181 505,764 512,968 468,702 448,735 472,775 15.25%
NOSH 508,786 505,723 500,756 488,541 488,231 487,756 487,397 2.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.52% 34.85% 32.58% 40.53% 30.90% 12.07% 27.37% -
ROE 5.66% 5.89% 4.32% 8.30% 4.59% 1.70% 3.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.79 22.29 14.99 26.31 17.25 15.58 15.84 27.41%
EPS 6.51 6.36 4.36 8.71 4.41 1.56 3.65 47.01%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.01 1.05 0.96 0.92 0.97 12.00%
Adjusted Per Share Value based on latest NOSH - 488,541
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.12 12.75 8.49 14.54 9.53 8.60 8.74 31.07%
EPS 3.75 3.64 2.47 4.81 2.44 0.86 2.01 51.49%
DPS 0.00 0.00 0.00 6.91 0.00 0.00 0.00 -
NAPS 0.662 0.618 0.5722 0.5804 0.5303 0.5077 0.5349 15.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.95 2.04 2.04 2.08 1.51 1.45 1.54 -
P/RPS 8.56 9.15 13.61 7.91 8.75 9.31 9.72 -8.11%
P/EPS 29.95 32.08 46.79 23.88 34.24 92.95 42.19 -20.40%
EY 3.34 3.12 2.14 4.19 2.92 1.08 2.37 25.67%
DY 0.00 0.00 0.00 6.01 0.00 0.00 0.00 -
P/NAPS 1.70 1.89 2.02 1.98 1.57 1.58 1.59 4.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 -
Price 1.99 2.10 2.18 1.90 1.66 1.55 1.58 -
P/RPS 8.73 9.42 14.54 7.22 9.62 9.95 9.97 -8.46%
P/EPS 30.57 33.02 50.00 21.81 37.64 99.36 43.29 -20.68%
EY 3.27 3.03 2.00 4.58 2.66 1.01 2.31 26.04%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 1.73 1.94 2.16 1.81 1.73 1.68 1.63 4.04%

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