[THPLANT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.69%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 131,098 115,969 112,713 75,055 128,531 84,225 76,001 43.68%
PBT 48,590 49,518 54,240 30,674 70,151 34,659 12,545 146.02%
Tax -264 -11,810 -14,963 -6,220 -18,061 -8,635 -3,374 -81.62%
NP 48,326 37,708 39,277 24,454 52,090 26,024 9,171 201.89%
-
NP to SH 37,710 33,122 32,164 21,833 42,552 21,531 7,609 189.83%
-
Tax Rate 0.54% 23.85% 27.59% 20.28% 25.75% 24.91% 26.90% -
Total Cost 82,772 78,261 73,436 50,601 76,441 58,201 66,830 15.28%
-
Net Worth 625,955 585,104 546,181 505,764 512,968 468,702 448,735 24.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 63,613 - - - 61,067 - - -
Div Payout % 168.69% - - - 143.51% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 625,955 585,104 546,181 505,764 512,968 468,702 448,735 24.76%
NOSH 508,906 508,786 505,723 500,756 488,541 488,231 487,756 2.86%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 36.86% 32.52% 34.85% 32.58% 40.53% 30.90% 12.07% -
ROE 6.02% 5.66% 5.89% 4.32% 8.30% 4.59% 1.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.76 22.79 22.29 14.99 26.31 17.25 15.58 39.69%
EPS 7.41 6.51 6.36 4.36 8.71 4.41 1.56 181.77%
DPS 12.50 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.23 1.15 1.08 1.01 1.05 0.96 0.92 21.29%
Adjusted Per Share Value based on latest NOSH - 500,756
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.83 13.12 12.75 8.49 14.54 9.53 8.60 43.65%
EPS 4.27 3.75 3.64 2.47 4.81 2.44 0.86 190.19%
DPS 7.20 0.00 0.00 0.00 6.91 0.00 0.00 -
NAPS 0.7082 0.662 0.618 0.5722 0.5804 0.5303 0.5077 24.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.12 1.95 2.04 2.04 2.08 1.51 1.45 -
P/RPS 8.23 8.56 9.15 13.61 7.91 8.75 9.31 -7.87%
P/EPS 28.61 29.95 32.08 46.79 23.88 34.24 92.95 -54.31%
EY 3.50 3.34 3.12 2.14 4.19 2.92 1.08 118.52%
DY 5.90 0.00 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 1.72 1.70 1.89 2.02 1.98 1.57 1.58 5.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 -
Price 2.75 1.99 2.10 2.18 1.90 1.66 1.55 -
P/RPS 10.68 8.73 9.42 14.54 7.22 9.62 9.95 4.81%
P/EPS 37.11 30.57 33.02 50.00 21.81 37.64 99.36 -48.04%
EY 2.69 3.27 3.03 2.00 4.58 2.66 1.01 91.79%
DY 4.55 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 2.24 1.73 1.94 2.16 1.81 1.73 1.68 21.07%

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