[THPLANT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.94%
YoY- 399.9%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
Revenue 213,817 184,769 149,343 136,773 141,352 126,875 120,683 58.06%
PBT 108,331 84,590 63,496 60,306 62,729 53,958 47,998 91.85%
Tax -27,717 -21,156 -13,729 -14,085 -15,593 -13,806 -12,338 91.14%
NP 80,614 63,434 49,767 46,221 47,136 40,152 35,660 92.10%
-
NP to SH 81,344 64,118 49,767 46,221 47,136 40,152 35,660 93.49%
-
Tax Rate 25.59% 25.01% 21.62% 23.36% 24.86% 25.59% 25.71% -
Total Cost 133,203 121,335 99,576 90,552 94,216 86,723 85,023 43.24%
-
Net Worth 229,444 201,967 178,353 160,697 0 167,068 156,768 35.64%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
Div 65,870 65,870 24,496 48,991 24,495 24,495 24,495 120.73%
Div Payout % 80.98% 102.73% 49.22% 105.99% 51.97% 61.01% 68.69% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
Net Worth 229,444 201,967 178,353 160,697 0 167,068 156,768 35.64%
NOSH 196,106 196,084 195,993 195,972 195,972 196,135 195,960 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
NP Margin 37.70% 34.33% 33.32% 33.79% 33.35% 31.65% 29.55% -
ROE 35.45% 31.75% 27.90% 28.76% 0.00% 24.03% 22.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
RPS 109.03 94.23 76.20 69.79 72.13 64.69 61.59 57.95%
EPS 41.48 32.70 25.39 23.59 24.05 20.47 18.20 93.36%
DPS 33.60 33.60 12.50 25.00 12.50 12.50 12.50 120.66%
NAPS 1.17 1.03 0.91 0.82 0.00 0.8518 0.80 35.56%
Adjusted Per Share Value based on latest NOSH - 195,972
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
RPS 24.19 20.90 16.90 15.47 15.99 14.35 13.65 58.09%
EPS 9.20 7.25 5.63 5.23 5.33 4.54 4.03 93.61%
DPS 7.45 7.45 2.77 5.54 2.77 2.77 2.77 120.76%
NAPS 0.2596 0.2285 0.2018 0.1818 0.00 0.189 0.1774 35.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 -
Price 3.10 3.38 3.30 3.44 3.28 3.28 2.61 -
P/RPS 2.84 3.59 4.33 4.93 4.55 5.07 4.24 -27.44%
P/EPS 7.47 10.34 13.00 14.59 13.64 16.02 14.34 -40.66%
EY 13.38 9.67 7.69 6.86 7.33 6.24 6.97 68.53%
DY 10.84 9.94 3.79 7.27 3.81 3.81 4.79 92.26%
P/NAPS 2.65 3.28 3.63 4.20 0.00 3.85 3.26 -15.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 CAGR
Date 29/04/08 - - - - 22/05/07 12/02/07 -
Price 3.48 0.00 0.00 0.00 0.00 3.50 2.86 -
P/RPS 3.19 0.00 0.00 0.00 0.00 5.41 4.64 -25.91%
P/EPS 8.39 0.00 0.00 0.00 0.00 17.10 15.72 -39.50%
EY 11.92 0.00 0.00 0.00 0.00 5.85 6.36 65.33%
DY 9.66 0.00 0.00 0.00 0.00 3.57 4.37 88.68%
P/NAPS 2.97 0.00 0.00 0.00 0.00 4.11 3.57 -13.69%

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