[THPLANT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.77%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 324,798 312,702 321,590 304,358 258,976 254,850 237,748 23.09%
PBT 107,551 86,409 84,857 70,912 55,745 68,487 90,284 12.36%
Tax -25,883 -17,920 -15,657 -13,848 -9,822 -17,793 -26,601 -1.80%
NP 81,668 68,489 69,200 57,064 45,923 50,694 63,683 18.01%
-
NP to SH 69,472 60,786 63,223 53,807 46,080 50,837 63,084 6.63%
-
Tax Rate 24.07% 20.74% 18.45% 19.53% 17.62% 25.98% 29.46% -
Total Cost 243,130 244,213 252,390 247,294 213,053 204,156 174,065 24.92%
-
Net Worth 468,702 448,735 472,775 453,767 429,794 419,396 428,437 6.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 41,473 41,473 41,473 41,473 15,015 15,015 34,085 13.95%
Div Payout % 59.70% 68.23% 65.60% 77.08% 32.59% 29.54% 54.03% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 468,702 448,735 472,775 453,767 429,794 419,396 428,437 6.16%
NOSH 488,231 487,756 487,397 487,922 488,403 487,669 486,860 0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.14% 21.90% 21.52% 18.75% 17.73% 19.89% 26.79% -
ROE 14.82% 13.55% 13.37% 11.86% 10.72% 12.12% 14.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.53 64.11 65.98 62.38 53.03 52.26 48.83 22.87%
EPS 14.23 12.46 12.97 11.03 9.43 10.42 12.96 6.42%
DPS 8.50 8.50 8.50 8.50 3.07 3.08 7.00 13.80%
NAPS 0.96 0.92 0.97 0.93 0.88 0.86 0.88 5.96%
Adjusted Per Share Value based on latest NOSH - 487,922
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.75 35.38 36.39 34.44 29.30 28.83 26.90 23.09%
EPS 7.86 6.88 7.15 6.09 5.21 5.75 7.14 6.60%
DPS 4.69 4.69 4.69 4.69 1.70 1.70 3.86 13.85%
NAPS 0.5303 0.5077 0.5349 0.5134 0.4863 0.4745 0.4847 6.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.51 1.45 1.54 1.46 1.58 1.58 1.49 -
P/RPS 2.27 2.26 2.33 2.34 2.98 3.02 3.05 -17.85%
P/EPS 10.61 11.64 11.87 13.24 16.75 15.16 11.50 -5.22%
EY 9.42 8.59 8.42 7.55 5.97 6.60 8.70 5.43%
DY 5.63 5.86 5.52 5.82 1.95 1.95 4.70 12.77%
P/NAPS 1.57 1.58 1.59 1.57 1.80 1.84 1.69 -4.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 - -
Price 1.66 1.55 1.58 1.49 1.55 1.59 0.00 -
P/RPS 2.50 2.42 2.39 2.39 2.92 3.04 0.00 -
P/EPS 11.67 12.44 12.18 13.51 16.43 15.25 0.00 -
EY 8.57 8.04 8.21 7.40 6.09 6.56 0.00 -
DY 5.12 5.48 5.38 5.70 1.98 1.94 0.00 -
P/NAPS 1.73 1.68 1.63 1.60 1.76 1.85 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