[THPLANT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.14%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
Revenue 254,850 237,748 245,552 269,185 263,986 245,044 213,817 15.08%
PBT 68,487 90,284 109,822 130,313 137,825 126,388 108,331 -30.72%
Tax -17,793 -26,601 -32,262 -38,291 -40,514 -34,387 -27,717 -29.86%
NP 50,694 63,683 77,560 92,022 97,311 92,001 80,614 -31.01%
-
NP to SH 50,837 63,084 77,633 91,528 97,515 92,783 81,344 -31.35%
-
Tax Rate 25.98% 29.46% 29.38% 29.38% 29.40% 27.21% 25.59% -
Total Cost 204,156 174,065 167,992 177,163 166,675 153,043 133,203 40.74%
-
Net Worth 419,396 428,437 200,202 225,415 0 221,582 229,444 62.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
Div 15,015 34,085 34,281 19,266 60,640 41,569 65,870 -69.38%
Div Payout % 29.54% 54.03% 44.16% 21.05% 62.19% 44.80% 80.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
Net Worth 419,396 428,437 200,202 225,415 0 221,582 229,444 62.05%
NOSH 487,669 486,860 200,202 196,013 190,701 196,090 196,106 107.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
NP Margin 19.89% 26.79% 31.59% 34.19% 36.86% 37.54% 37.70% -
ROE 12.12% 14.72% 38.78% 40.60% 0.00% 41.87% 35.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
RPS 52.26 48.83 122.65 137.33 138.43 124.96 109.03 -44.49%
EPS 10.42 12.96 38.78 46.69 51.13 47.32 41.48 -66.90%
DPS 3.08 7.00 17.12 9.83 31.80 21.20 33.60 -85.23%
NAPS 0.86 0.88 1.00 1.15 0.00 1.13 1.17 -21.83%
Adjusted Per Share Value based on latest NOSH - 196,013
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
RPS 28.83 26.90 27.78 30.46 29.87 27.72 24.19 15.08%
EPS 5.75 7.14 8.78 10.36 11.03 10.50 9.20 -31.35%
DPS 1.70 3.86 3.88 2.18 6.86 4.70 7.45 -69.35%
NAPS 0.4745 0.4847 0.2265 0.255 0.00 0.2507 0.2596 62.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 -
Price 1.58 1.49 2.29 3.10 3.44 3.04 3.10 -
P/RPS 3.02 3.05 1.87 2.26 2.49 2.43 2.84 5.04%
P/EPS 15.16 11.50 5.91 6.64 6.73 6.42 7.47 76.21%
EY 6.60 8.70 16.93 15.06 14.86 15.56 13.38 -43.20%
DY 1.95 4.70 7.48 3.17 9.24 6.97 10.84 -74.66%
P/NAPS 1.84 1.69 2.29 2.70 0.00 2.69 2.65 -25.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 CAGR
Date 30/07/09 - - - - 29/07/08 29/04/08 -
Price 1.59 0.00 0.00 0.00 0.00 3.44 3.48 -
P/RPS 3.04 0.00 0.00 0.00 0.00 2.75 3.19 -3.78%
P/EPS 15.25 0.00 0.00 0.00 0.00 7.27 8.39 61.33%
EY 6.56 0.00 0.00 0.00 0.00 13.75 11.92 -38.00%
DY 1.94 0.00 0.00 0.00 0.00 6.16 9.66 -72.33%
P/NAPS 1.85 0.00 0.00 0.00 0.00 3.04 2.97 -31.53%

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