[THPLANT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -36.99%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 129,328 133,492 110,180 82,304 98,768 133,314 132,589 -1.64%
PBT -5,817 14,971 9,240 320 6,266 18,769 21,583 -
Tax 5,285 -2,124 -2,717 4,771 1,975 -2,133 5,028 3.36%
NP -532 12,847 6,523 5,091 8,241 16,636 26,611 -
-
NP to SH 44,217 6,192 5,145 6,579 10,441 12,201 20,243 68.10%
-
Tax Rate - 14.19% 29.40% -1,490.94% -31.52% 11.36% -23.30% -
Total Cost 129,860 120,645 103,657 77,213 90,527 116,678 105,978 14.46%
-
Net Worth 1,272,745 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 4.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 17,696 - - -
Div Payout % - - - - 169.49% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,272,745 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 4.91%
NOSH 883,851 884,571 887,068 889,054 884,830 884,014 883,730 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.41% 9.62% 5.92% 6.19% 8.34% 12.48% 20.07% -
ROE 3.47% 0.51% 0.42% 0.54% 0.86% 1.01% 1.71% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.63 15.09 12.42 9.26 11.16 15.08 15.00 -1.64%
EPS 5.00 0.70 0.58 0.74 1.18 1.38 2.29 68.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.37 1.37 1.38 1.37 1.36 1.34 4.90%
Adjusted Per Share Value based on latest NOSH - 889,054
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.63 15.10 12.47 9.31 11.17 15.08 15.00 -1.64%
EPS 5.00 0.70 0.58 0.74 1.18 1.38 2.29 68.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.3711 1.375 1.3881 1.3715 1.3603 1.3398 4.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.16 1.37 1.56 1.59 1.70 1.73 2.02 -
P/RPS 7.93 9.08 12.56 17.18 15.23 11.47 13.46 -29.65%
P/EPS 23.19 195.71 268.97 214.86 144.07 125.35 88.19 -58.85%
EY 4.31 0.51 0.37 0.47 0.69 0.80 1.13 143.52%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.81 1.00 1.14 1.15 1.24 1.27 1.51 -33.90%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 -
Price 1.16 1.26 1.19 1.54 1.63 1.63 1.92 -
P/RPS 7.93 8.35 9.58 16.64 14.60 10.81 12.80 -27.26%
P/EPS 23.19 180.00 205.17 208.11 138.14 118.10 83.82 -57.44%
EY 4.31 0.56 0.49 0.48 0.72 0.85 1.19 135.28%
DY 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 0.81 0.92 0.87 1.12 1.19 1.20 1.43 -31.46%

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