[THPLANT] QoQ TTM Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- 14.06%
YoY- 96.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 245,552 269,185 263,986 245,044 213,817 184,769 149,343 48.63%
PBT 109,822 130,313 137,825 126,388 108,331 84,590 63,496 54.74%
Tax -32,262 -38,291 -40,514 -34,387 -27,717 -21,156 -13,729 97.56%
NP 77,560 92,022 97,311 92,001 80,614 63,434 49,767 42.41%
-
NP to SH 77,633 91,528 97,515 92,783 81,344 64,118 49,767 42.52%
-
Tax Rate 29.38% 29.38% 29.40% 27.21% 25.59% 25.01% 21.62% -
Total Cost 167,992 177,163 166,675 153,043 133,203 121,335 99,576 51.70%
-
Net Worth 200,202 225,415 0 221,582 229,444 201,967 178,353 9.64%
Dividend
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div 34,281 19,266 60,640 41,569 65,870 65,870 24,496 30.71%
Div Payout % 44.16% 21.05% 62.19% 44.80% 80.98% 102.73% 49.22% -
Equity
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 200,202 225,415 0 221,582 229,444 201,967 178,353 9.64%
NOSH 200,202 196,013 190,701 196,090 196,106 196,084 195,993 1.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 31.59% 34.19% 36.86% 37.54% 37.70% 34.33% 33.32% -
ROE 38.78% 40.60% 0.00% 41.87% 35.45% 31.75% 27.90% -
Per Share
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 122.65 137.33 138.43 124.96 109.03 94.23 76.20 46.12%
EPS 38.78 46.69 51.13 47.32 41.48 32.70 25.39 40.15%
DPS 17.12 9.83 31.80 21.20 33.60 33.60 12.50 28.48%
NAPS 1.00 1.15 0.00 1.13 1.17 1.03 0.91 7.80%
Adjusted Per Share Value based on latest NOSH - 196,090
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 27.78 30.46 29.87 27.72 24.19 20.90 16.90 48.59%
EPS 8.78 10.36 11.03 10.50 9.20 7.25 5.63 42.49%
DPS 3.88 2.18 6.86 4.70 7.45 7.45 2.77 30.80%
NAPS 0.2265 0.255 0.00 0.2507 0.2596 0.2285 0.2018 9.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 -
Price 2.29 3.10 3.44 3.04 3.10 3.38 3.30 -
P/RPS 1.87 2.26 2.49 2.43 2.84 3.59 4.33 -48.78%
P/EPS 5.91 6.64 6.73 6.42 7.47 10.34 13.00 -46.64%
EY 16.93 15.06 14.86 15.56 13.38 9.67 7.69 87.55%
DY 7.48 3.17 9.24 6.97 10.84 9.94 3.79 71.91%
P/NAPS 2.29 2.70 0.00 2.69 2.65 3.28 3.63 -30.72%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date - - - 29/07/08 29/04/08 - - -
Price 0.00 0.00 0.00 3.44 3.48 0.00 0.00 -
P/RPS 0.00 0.00 0.00 2.75 3.19 0.00 0.00 -
P/EPS 0.00 0.00 0.00 7.27 8.39 0.00 0.00 -
EY 0.00 0.00 0.00 13.75 11.92 0.00 0.00 -
DY 0.00 0.00 0.00 6.16 9.66 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.04 2.97 0.00 0.00 -

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