[THPLANT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 28.8%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 432,268 400,524 363,812 365,972 324,798 312,702 321,590 21.77%
PBT 204,583 189,724 148,029 144,552 107,551 86,409 84,857 79.70%
Tax -51,054 -47,879 -36,290 -36,137 -25,883 -17,920 -15,657 119.73%
NP 153,529 141,845 111,739 108,415 81,668 68,489 69,200 70.02%
-
NP to SH 129,671 118,080 93,525 89,482 69,472 60,786 63,223 61.35%
-
Tax Rate 24.96% 25.24% 24.52% 25.00% 24.07% 20.74% 18.45% -
Total Cost 278,739 258,679 252,073 257,557 243,130 244,213 252,390 6.83%
-
Net Worth 585,104 546,181 505,764 512,968 468,702 448,735 472,775 15.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 61,067 61,067 61,067 61,067 41,473 41,473 41,473 29.39%
Div Payout % 47.09% 51.72% 65.30% 68.25% 59.70% 68.23% 65.60% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 585,104 546,181 505,764 512,968 468,702 448,735 472,775 15.25%
NOSH 508,786 505,723 500,756 488,541 488,231 487,756 487,397 2.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.52% 35.41% 30.71% 29.62% 25.14% 21.90% 21.52% -
ROE 22.16% 21.62% 18.49% 17.44% 14.82% 13.55% 13.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.96 79.20 72.65 74.91 66.53 64.11 65.98 18.34%
EPS 25.49 23.35 18.68 18.32 14.23 12.46 12.97 56.83%
DPS 12.00 12.08 12.20 12.50 8.50 8.50 8.50 25.82%
NAPS 1.15 1.08 1.01 1.05 0.96 0.92 0.97 12.00%
Adjusted Per Share Value based on latest NOSH - 488,541
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.72 35.88 32.59 32.78 29.09 28.01 28.81 21.76%
EPS 11.62 10.58 8.38 8.02 6.22 5.44 5.66 61.46%
DPS 5.47 5.47 5.47 5.47 3.72 3.72 3.72 29.27%
NAPS 0.5241 0.4892 0.453 0.4595 0.4198 0.402 0.4235 15.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.95 2.04 2.04 2.08 1.51 1.45 1.54 -
P/RPS 2.30 2.58 2.81 2.78 2.27 2.26 2.33 -0.85%
P/EPS 7.65 8.74 10.92 11.36 10.61 11.64 11.87 -25.36%
EY 13.07 11.45 9.16 8.81 9.42 8.59 8.42 34.02%
DY 6.16 5.92 5.98 6.01 5.63 5.86 5.52 7.58%
P/NAPS 1.70 1.89 2.02 1.98 1.57 1.58 1.59 4.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 -
Price 1.99 2.10 2.18 1.90 1.66 1.55 1.58 -
P/RPS 2.34 2.65 3.00 2.54 2.50 2.42 2.39 -1.39%
P/EPS 7.81 8.99 11.67 10.37 11.67 12.44 12.18 -25.62%
EY 12.81 11.12 8.57 9.64 8.57 8.04 8.21 34.48%
DY 6.03 5.75 5.59 6.58 5.12 5.48 5.38 7.89%
P/NAPS 1.73 1.94 2.16 1.81 1.73 1.68 1.63 4.04%

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