[THPLANT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.18%
YoY- 21.08%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Revenue 258,976 254,850 237,748 245,552 269,185 263,986 245,044 3.75%
PBT 55,745 68,487 90,284 109,822 130,313 137,825 126,388 -42.08%
Tax -9,822 -17,793 -26,601 -32,262 -38,291 -40,514 -34,387 -56.66%
NP 45,923 50,694 63,683 77,560 92,022 97,311 92,001 -37.10%
-
NP to SH 46,080 50,837 63,084 77,633 91,528 97,515 92,783 -37.31%
-
Tax Rate 17.62% 25.98% 29.46% 29.38% 29.38% 29.40% 27.21% -
Total Cost 213,053 204,156 174,065 167,992 177,163 166,675 153,043 24.70%
-
Net Worth 429,794 419,396 428,437 200,202 225,415 0 221,582 55.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Div 15,015 15,015 34,085 34,281 19,266 60,640 41,569 -49.31%
Div Payout % 32.59% 29.54% 54.03% 44.16% 21.05% 62.19% 44.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Net Worth 429,794 419,396 428,437 200,202 225,415 0 221,582 55.59%
NOSH 488,403 487,669 486,860 200,202 196,013 190,701 196,090 83.84%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
NP Margin 17.73% 19.89% 26.79% 31.59% 34.19% 36.86% 37.54% -
ROE 10.72% 12.12% 14.72% 38.78% 40.60% 0.00% 41.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 53.03 52.26 48.83 122.65 137.33 138.43 124.96 -43.55%
EPS 9.43 10.42 12.96 38.78 46.69 51.13 47.32 -65.91%
DPS 3.07 3.08 7.00 17.12 9.83 31.80 21.20 -72.45%
NAPS 0.88 0.86 0.88 1.00 1.15 0.00 1.13 -15.36%
Adjusted Per Share Value based on latest NOSH - 200,202
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 29.30 28.83 26.90 27.78 30.46 29.87 27.72 3.76%
EPS 5.21 5.75 7.14 8.78 10.36 11.03 10.50 -37.35%
DPS 1.70 1.70 3.86 3.88 2.18 6.86 4.70 -49.26%
NAPS 0.4863 0.4745 0.4847 0.2265 0.255 0.00 0.2507 55.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 -
Price 1.58 1.58 1.49 2.29 3.10 3.44 3.04 -
P/RPS 2.98 3.02 3.05 1.87 2.26 2.49 2.43 14.58%
P/EPS 16.75 15.16 11.50 5.91 6.64 6.73 6.42 89.62%
EY 5.97 6.60 8.70 16.93 15.06 14.86 15.56 -47.22%
DY 1.95 1.95 4.70 7.48 3.17 9.24 6.97 -57.25%
P/NAPS 1.80 1.84 1.69 2.29 2.70 0.00 2.69 -23.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 09/11/09 30/07/09 - - - - 29/07/08 -
Price 1.55 1.59 0.00 0.00 0.00 0.00 3.44 -
P/RPS 2.92 3.04 0.00 0.00 0.00 0.00 2.75 4.08%
P/EPS 16.43 15.25 0.00 0.00 0.00 0.00 7.27 72.29%
EY 6.09 6.56 0.00 0.00 0.00 0.00 13.75 -41.92%
DY 1.98 1.94 0.00 0.00 0.00 0.00 6.16 -53.10%
P/NAPS 1.76 1.85 0.00 0.00 0.00 0.00 3.04 -30.55%

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