[THPLANT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 134.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 141,352 126,875 120,683 84,408 43,269 21,186 0 -
PBT 62,729 53,958 47,998 29,835 12,679 6,717 0 -
Tax -15,593 -13,806 -12,338 -8,190 -3,433 -1,971 0 -
NP 47,136 40,152 35,660 21,645 9,246 4,746 0 -
-
NP to SH 47,136 40,152 35,660 21,645 9,246 4,746 0 -
-
Tax Rate 24.86% 25.59% 25.71% 27.45% 27.08% 29.34% - -
Total Cost 94,216 86,723 85,023 62,763 34,023 16,440 0 -
-
Net Worth 0 167,068 156,768 145,178 133,624 129,436 0 -
Dividend
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,495 24,495 24,495 - - - - -
Div Payout % 51.97% 61.01% 68.69% - - - - -
Equity
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 167,068 156,768 145,178 133,624 129,436 0 -
NOSH 195,972 196,135 195,960 196,186 196,506 196,115 0 -
Ratio Analysis
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.35% 31.65% 29.55% 25.64% 21.37% 22.40% 0.00% -
ROE 0.00% 24.03% 22.75% 14.91% 6.92% 3.67% 0.00% -
Per Share
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.13 64.69 61.59 43.02 22.02 10.80 0.00 -
EPS 24.05 20.47 18.20 11.03 4.71 2.42 0.00 -
DPS 12.50 12.50 12.50 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8518 0.80 0.74 0.68 0.66 0.63 -
Adjusted Per Share Value based on latest NOSH - 196,186
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.99 14.35 13.65 9.55 4.90 2.40 0.00 -
EPS 5.33 4.54 4.03 2.45 1.05 0.54 0.00 -
DPS 2.77 2.77 2.77 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.189 0.1774 0.1643 0.1512 0.1464 0.63 -
Price Multiplier on Financial Quarter End Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 3.28 3.28 2.61 1.95 1.88 0.00 0.00 -
P/RPS 4.55 5.07 4.24 4.53 8.54 0.00 0.00 -
P/EPS 13.64 16.02 14.34 17.67 39.96 0.00 0.00 -
EY 7.33 6.24 6.97 5.66 2.50 0.00 0.00 -
DY 3.81 3.81 4.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.85 3.26 2.64 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - 22/05/07 12/02/07 - - - - -
Price 0.00 3.50 2.86 0.00 0.00 0.00 0.00 -
P/RPS 0.00 5.41 4.64 0.00 0.00 0.00 0.00 -
P/EPS 0.00 17.10 15.72 0.00 0.00 0.00 0.00 -
EY 0.00 5.85 6.36 0.00 0.00 0.00 0.00 -
DY 0.00 3.57 4.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.11 3.57 0.00 0.00 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