[THPLANT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.1%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
Revenue 237,748 245,552 269,185 263,986 245,044 213,817 184,769 22.35%
PBT 90,284 109,822 130,313 137,825 126,388 108,331 84,590 5.35%
Tax -26,601 -32,262 -38,291 -40,514 -34,387 -27,717 -21,156 20.11%
NP 63,683 77,560 92,022 97,311 92,001 80,614 63,434 0.31%
-
NP to SH 63,084 77,633 91,528 97,515 92,783 81,344 64,118 -1.29%
-
Tax Rate 29.46% 29.38% 29.38% 29.40% 27.21% 25.59% 25.01% -
Total Cost 174,065 167,992 177,163 166,675 153,043 133,203 121,335 33.49%
-
Net Worth 428,437 200,202 225,415 0 221,582 229,444 201,967 82.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
Div 34,085 34,281 19,266 60,640 41,569 65,870 65,870 -40.98%
Div Payout % 54.03% 44.16% 21.05% 62.19% 44.80% 80.98% 102.73% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
Net Worth 428,437 200,202 225,415 0 221,582 229,444 201,967 82.56%
NOSH 486,860 200,202 196,013 190,701 196,090 196,106 196,084 107.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
NP Margin 26.79% 31.59% 34.19% 36.86% 37.54% 37.70% 34.33% -
ROE 14.72% 38.78% 40.60% 0.00% 41.87% 35.45% 31.75% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
RPS 48.83 122.65 137.33 138.43 124.96 109.03 94.23 -40.91%
EPS 12.96 38.78 46.69 51.13 47.32 41.48 32.70 -52.32%
DPS 7.00 17.12 9.83 31.80 21.20 33.60 33.60 -71.50%
NAPS 0.88 1.00 1.15 0.00 1.13 1.17 1.03 -11.83%
Adjusted Per Share Value based on latest NOSH - 190,701
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
RPS 26.90 27.78 30.46 29.87 27.72 24.19 20.90 22.38%
EPS 7.14 8.78 10.36 11.03 10.50 9.20 7.25 -1.21%
DPS 3.86 3.88 2.18 6.86 4.70 7.45 7.45 -40.92%
NAPS 0.4847 0.2265 0.255 0.00 0.2507 0.2596 0.2285 82.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 -
Price 1.49 2.29 3.10 3.44 3.04 3.10 3.38 -
P/RPS 3.05 1.87 2.26 2.49 2.43 2.84 3.59 -12.23%
P/EPS 11.50 5.91 6.64 6.73 6.42 7.47 10.34 8.88%
EY 8.70 16.93 15.06 14.86 15.56 13.38 9.67 -8.11%
DY 4.70 7.48 3.17 9.24 6.97 10.84 9.94 -45.09%
P/NAPS 1.69 2.29 2.70 0.00 2.69 2.65 3.28 -41.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 CAGR
Date - - - - 29/07/08 29/04/08 - -
Price 0.00 0.00 0.00 0.00 3.44 3.48 0.00 -
P/RPS 0.00 0.00 0.00 0.00 2.75 3.19 0.00 -
P/EPS 0.00 0.00 0.00 0.00 7.27 8.39 0.00 -
EY 0.00 0.00 0.00 0.00 13.75 11.92 0.00 -
DY 0.00 0.00 0.00 0.00 6.16 9.66 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 3.04 2.97 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