[THPLANT] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -30.05%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 157,307 216,503 216,639 172,514 146,371 219,312 213,392 -18.38%
PBT 27,659 24,960 28,548 12,990 19,409 44,414 23,881 10.27%
Tax -9,584 -4,685 -7,493 -7,928 -5,705 -9,162 -7,737 15.32%
NP 18,075 20,275 21,055 5,062 13,704 35,252 16,144 7.81%
-
NP to SH 13,040 12,279 17,553 5,310 11,476 23,050 14,367 -6.25%
-
Tax Rate 34.65% 18.77% 26.25% 61.03% 29.39% 20.63% 32.40% -
Total Cost 139,232 196,228 195,584 167,452 132,667 184,060 197,248 -20.70%
-
Net Worth 724,757 715,919 698,242 680,565 698,242 698,242 671,726 5.19%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 17,677 - - - 13,257 - -
Div Payout % - 143.96% - - - 57.52% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 724,757 715,919 698,242 680,565 698,242 698,242 671,726 5.19%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.49% 9.36% 9.72% 2.93% 9.36% 16.07% 7.57% -
ROE 1.80% 1.72% 2.51% 0.78% 1.64% 3.30% 2.14% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 17.80 24.50 24.51 19.52 16.56 24.81 24.14 -18.36%
EPS 0.97 0.92 1.50 0.09 0.80 2.07 1.13 -9.66%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.82 0.81 0.79 0.77 0.79 0.79 0.76 5.19%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 17.80 24.50 24.51 19.52 16.56 24.81 24.14 -18.36%
EPS 0.97 0.92 1.50 0.09 0.80 2.07 1.13 -9.66%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.82 0.81 0.79 0.77 0.79 0.79 0.76 5.19%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.73 0.485 0.54 0.515 0.53 0.525 0.395 -
P/RPS 4.10 1.98 2.20 2.64 3.20 2.12 1.64 84.09%
P/EPS 49.48 34.91 27.19 85.72 40.82 20.13 24.30 60.58%
EY 2.02 2.86 3.68 1.17 2.45 4.97 4.12 -37.79%
DY 0.00 4.12 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.89 0.60 0.68 0.67 0.67 0.66 0.52 43.03%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 -
Price 0.65 0.72 0.515 0.54 0.48 0.60 0.505 -
P/RPS 3.65 2.94 2.10 2.77 2.90 2.42 2.09 44.97%
P/EPS 44.06 51.83 25.93 89.88 36.97 23.01 31.07 26.19%
EY 2.27 1.93 3.86 1.11 2.71 4.35 3.22 -20.77%
DY 0.00 2.78 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.79 0.89 0.65 0.70 0.61 0.76 0.66 12.72%

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