[THPLANT] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -116.17%
YoY- -208.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 170,078 170,308 132,406 89,518 129,328 133,492 110,180 33.39%
PBT 111,420 25,495 6,049 -15,668 -5,817 14,971 9,240 421.89%
Tax 15,138 -1,990 3,805 6,220 5,285 -2,124 -2,717 -
NP 126,558 23,505 9,854 -9,448 -532 12,847 6,523 615.58%
-
NP to SH 127,462 19,175 7,581 -7,148 44,217 6,192 5,145 741.60%
-
Tax Rate -13.59% 7.81% -62.90% - - 14.19% 29.40% -
Total Cost 43,520 146,803 122,552 98,966 129,860 120,645 103,657 -43.78%
-
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 10.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,031 - - - - - - -
Div Payout % 41.61% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 10.58%
NOSH 883,851 883,851 883,851 883,851 883,851 884,571 887,068 -0.24%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 74.41% 13.80% 7.44% -10.55% -0.41% 9.62% 5.92% -
ROE 9.01% 1.49% 0.60% -0.57% 3.47% 0.51% 0.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.24 19.27 14.98 10.13 14.63 15.09 12.42 33.70%
EPS 14.42 2.17 0.86 -0.81 5.00 0.70 0.58 743.58%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.46 1.44 1.43 1.44 1.37 1.37 10.84%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.24 19.27 14.98 10.13 14.63 15.10 12.47 33.34%
EPS 14.42 2.17 0.86 -0.81 5.00 0.70 0.58 743.58%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.46 1.44 1.43 1.44 1.3711 1.375 10.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.10 1.11 1.09 1.29 1.16 1.37 1.56 -
P/RPS 5.72 5.76 7.28 12.74 7.93 9.08 12.56 -40.66%
P/EPS 7.63 51.16 127.08 -159.51 23.19 195.71 268.97 -90.59%
EY 13.11 1.95 0.79 -0.63 4.31 0.51 0.37 967.18%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.76 0.90 0.81 1.00 1.14 -28.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.20 1.12 1.10 1.15 1.16 1.26 1.19 -
P/RPS 6.24 5.81 7.34 11.35 7.93 8.35 9.58 -24.76%
P/EPS 8.32 51.63 128.25 -142.20 23.19 180.00 205.17 -88.08%
EY 12.02 1.94 0.78 -0.70 4.31 0.56 0.49 736.10%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.76 0.80 0.81 0.92 0.87 -9.38%

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