[THPLANT] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 23.38%
YoY- 75.63%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 619,367 570,789 555,097 546,798 515,375 493,918 493,650 16.34%
PBT 110,458 94,327 54,462 -115,379 -201,946 -256,465 -245,010 -
Tax -31,234 -34,338 -27,002 -61,831 -39,141 -20,716 -28,125 7.24%
NP 79,224 59,989 27,460 -177,210 -241,087 -277,181 -273,135 -
-
NP to SH 58,898 40,488 13,991 -155,250 -202,631 -229,938 -226,498 -
-
Tax Rate 28.28% 36.40% 49.58% - - - - -
Total Cost 540,143 510,800 527,637 724,008 756,462 771,099 766,785 -20.84%
-
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.79% 10.51% 4.95% -32.41% -46.78% -56.12% -55.33% -
ROE 9.52% 6.84% 2.40% -26.61% -36.39% -41.29% -40.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.08 64.58 62.80 61.87 58.31 55.88 55.85 16.35%
EPS 6.66 4.58 1.58 -17.57 -22.93 -26.02 -25.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.08 64.58 62.80 61.87 58.31 55.88 55.85 16.35%
EPS 6.66 4.58 1.58 -17.57 -22.93 -26.02 -25.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.465 0.485 0.57 0.42 0.295 0.26 0.65 -
P/RPS 0.66 0.75 0.91 0.68 0.51 0.47 1.16 -31.36%
P/EPS 6.98 10.59 36.01 -2.39 -1.29 -1.00 -2.54 -
EY 14.33 9.45 2.78 -41.82 -77.72 -100.06 -39.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.86 0.64 0.47 0.41 1.02 -25.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 -
Price 0.52 0.495 0.505 0.53 0.34 0.30 0.405 -
P/RPS 0.74 0.77 0.80 0.86 0.58 0.54 0.73 0.91%
P/EPS 7.80 10.81 31.90 -3.02 -1.48 -1.15 -1.58 -
EY 12.81 9.25 3.13 -33.14 -67.43 -86.72 -63.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.77 0.80 0.54 0.48 0.63 11.33%

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