[THPLANT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -21.08%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 128,531 84,225 76,001 77,215 87,357 72,129 84,889 31.75%
PBT 70,151 34,659 12,545 27,197 33,150 13,517 10,993 242.88%
Tax -18,061 -8,635 -3,374 -6,067 -7,807 -672 -1,111 538.47%
NP 52,090 26,024 9,171 21,130 25,343 12,845 9,882 201.96%
-
NP to SH 42,552 21,531 7,609 17,790 22,542 12,845 10,046 161.10%
-
Tax Rate 25.75% 24.91% 26.90% 22.31% 23.55% 4.97% 10.11% -
Total Cost 76,441 58,201 66,830 56,085 62,014 59,284 75,007 1.26%
-
Net Worth 512,968 468,702 448,735 472,775 453,767 429,794 419,396 14.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,067 - - - 41,473 - - -
Div Payout % 143.51% - - - 183.98% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 512,968 468,702 448,735 472,775 453,767 429,794 419,396 14.32%
NOSH 488,541 488,231 487,756 487,397 487,922 488,403 487,669 0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 40.53% 30.90% 12.07% 27.37% 29.01% 17.81% 11.64% -
ROE 8.30% 4.59% 1.70% 3.76% 4.97% 2.99% 2.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.31 17.25 15.58 15.84 17.90 14.77 17.41 31.58%
EPS 8.71 4.41 1.56 3.65 4.62 2.63 2.06 160.79%
DPS 12.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.05 0.96 0.92 0.97 0.93 0.88 0.86 14.19%
Adjusted Per Share Value based on latest NOSH - 487,397
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.54 9.53 8.60 8.74 9.88 8.16 9.60 31.78%
EPS 4.81 2.44 0.86 2.01 2.55 1.45 1.14 160.42%
DPS 6.91 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 0.5804 0.5303 0.5077 0.5349 0.5134 0.4863 0.4745 14.33%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.08 1.51 1.45 1.54 1.46 1.58 1.58 -
P/RPS 7.91 8.75 9.31 9.72 8.15 10.70 9.08 -8.76%
P/EPS 23.88 34.24 92.95 42.19 31.60 60.08 76.70 -53.96%
EY 4.19 2.92 1.08 2.37 3.16 1.66 1.30 117.73%
DY 6.01 0.00 0.00 0.00 5.82 0.00 0.00 -
P/NAPS 1.98 1.57 1.58 1.59 1.57 1.80 1.84 4.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 -
Price 1.90 1.66 1.55 1.58 1.49 1.55 1.59 -
P/RPS 7.22 9.62 9.95 9.97 8.32 10.50 9.13 -14.44%
P/EPS 21.81 37.64 99.36 43.29 32.25 58.94 77.18 -56.83%
EY 4.58 2.66 1.01 2.31 3.10 1.70 1.30 131.00%
DY 6.58 0.00 0.00 0.00 5.70 0.00 0.00 -
P/NAPS 1.81 1.73 1.68 1.63 1.60 1.76 1.85 -1.44%

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