[THPLANT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 64.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 136,773 141,352 126,875 120,683 84,408 43,269 21,186 344.95%
PBT 60,306 62,729 53,958 47,998 29,835 12,679 6,717 479.38%
Tax -14,085 -15,593 -13,806 -12,338 -8,190 -3,433 -1,971 382.64%
NP 46,221 47,136 40,152 35,660 21,645 9,246 4,746 518.36%
-
NP to SH 46,221 47,136 40,152 35,660 21,645 9,246 4,746 518.36%
-
Tax Rate 23.36% 24.86% 25.59% 25.71% 27.45% 27.08% 29.34% -
Total Cost 90,552 94,216 86,723 85,023 62,763 34,023 16,440 291.85%
-
Net Worth 160,697 0 167,068 156,768 145,178 133,624 129,436 18.90%
Dividend
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 48,991 24,495 24,495 24,495 - - - -
Div Payout % 105.99% 51.97% 61.01% 68.69% - - - -
Equity
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 160,697 0 167,068 156,768 145,178 133,624 129,436 18.90%
NOSH 195,972 195,972 196,135 195,960 196,186 196,506 196,115 -0.05%
Ratio Analysis
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 33.79% 33.35% 31.65% 29.55% 25.64% 21.37% 22.40% -
ROE 28.76% 0.00% 24.03% 22.75% 14.91% 6.92% 3.67% -
Per Share
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.79 72.13 64.69 61.59 43.02 22.02 10.80 345.29%
EPS 23.59 24.05 20.47 18.20 11.03 4.71 2.42 518.81%
DPS 25.00 12.50 12.50 12.50 0.00 0.00 0.00 -
NAPS 0.82 0.00 0.8518 0.80 0.74 0.68 0.66 18.97%
Adjusted Per Share Value based on latest NOSH - 195,960
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.25 12.66 11.36 10.81 7.56 3.88 1.90 344.48%
EPS 4.14 4.22 3.60 3.19 1.94 0.83 0.43 512.71%
DPS 4.39 2.19 2.19 2.19 0.00 0.00 0.00 -
NAPS 0.1439 0.00 0.1497 0.1404 0.13 0.1197 0.1159 18.91%
Price Multiplier on Financial Quarter End Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 3.44 3.28 3.28 2.61 1.95 1.88 0.00 -
P/RPS 4.93 4.55 5.07 4.24 4.53 8.54 0.00 -
P/EPS 14.59 13.64 16.02 14.34 17.67 39.96 0.00 -
EY 6.86 7.33 6.24 6.97 5.66 2.50 0.00 -
DY 7.27 3.81 3.81 4.79 0.00 0.00 0.00 -
P/NAPS 4.20 0.00 3.85 3.26 2.64 2.76 0.00 -
Price Multiplier on Announcement Date
30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - - 22/05/07 12/02/07 - - - -
Price 0.00 0.00 3.50 2.86 0.00 0.00 0.00 -
P/RPS 0.00 0.00 5.41 4.64 0.00 0.00 0.00 -
P/EPS 0.00 0.00 17.10 15.72 0.00 0.00 0.00 -
EY 0.00 0.00 5.85 6.36 0.00 0.00 0.00 -
DY 0.00 0.00 3.57 4.37 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.11 3.57 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