[THPLANT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1081.13%
YoY- 44.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 219,312 213,392 250,445 198,110 247,547 205,866 176,148 15.68%
PBT 44,414 23,881 17,822 39,691 11,235 59,695 41,562 4.51%
Tax -9,162 -7,737 -8,101 -12,872 -1,594 -19,932 -8,978 1.35%
NP 35,252 16,144 9,721 26,819 9,641 39,763 32,584 5.37%
-
NP to SH 23,050 14,367 9,763 21,591 1,828 26,805 26,567 -9.00%
-
Tax Rate 20.63% 32.40% 45.46% 32.43% 14.19% 33.39% 21.60% -
Total Cost 184,060 197,248 240,724 171,291 237,906 166,103 143,564 17.96%
-
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,257 - 13,257 - - - - -
Div Payout % 57.52% - 135.80% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.07% 7.57% 3.88% 13.54% 3.89% 19.31% 18.50% -
ROE 3.30% 2.14% 1.43% 3.21% 0.28% 4.15% 4.29% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.81 24.14 28.34 22.41 28.01 23.29 19.93 15.67%
EPS 2.07 1.13 1.10 2.44 0.21 3.03 3.01 -22.03%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.77 0.76 0.73 0.73 0.70 8.37%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.81 24.14 28.34 22.41 28.01 23.29 19.93 15.67%
EPS 2.07 1.13 1.10 2.44 0.21 3.03 3.01 -22.03%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.77 0.76 0.73 0.73 0.70 8.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.525 0.395 0.61 0.865 0.60 0.55 0.465 -
P/RPS 2.12 1.64 2.15 3.86 2.14 2.36 2.33 -6.08%
P/EPS 20.13 24.30 55.22 35.41 290.10 18.14 15.47 19.13%
EY 4.97 4.12 1.81 2.82 0.34 5.51 6.46 -15.99%
DY 2.86 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.79 1.14 0.82 0.75 0.66 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 10/11/22 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 -
Price 0.60 0.505 0.55 0.755 0.895 0.735 0.52 -
P/RPS 2.42 2.09 1.94 3.37 3.20 3.16 2.61 -4.90%
P/EPS 23.01 31.07 49.79 30.91 432.74 24.24 17.30 20.88%
EY 4.35 3.22 2.01 3.24 0.23 4.13 5.78 -17.21%
DY 2.50 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.71 0.99 1.23 1.01 0.74 1.78%

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