[THPLANT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.73%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 407,838 441,465 454,826 434,835 432,268 400,524 363,812 7.89%
PBT 118,145 147,965 177,452 183,022 204,583 189,724 148,029 -13.92%
Tax -1,103 -22,963 -36,395 -33,257 -51,054 -47,879 -36,290 -90.19%
NP 117,042 125,002 141,057 149,765 153,529 141,845 111,739 3.13%
-
NP to SH 89,871 103,784 116,062 124,829 129,671 118,080 93,525 -2.61%
-
Tax Rate 0.93% 15.52% 20.51% 18.17% 24.96% 25.24% 24.52% -
Total Cost 290,796 316,463 313,769 285,070 278,739 258,679 252,073 9.96%
-
Net Worth 612,611 595,544 650,717 625,955 585,104 546,181 505,764 13.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 63,613 63,613 63,613 63,613 61,067 61,067 61,067 2.75%
Div Payout % 70.78% 61.29% 54.81% 50.96% 47.09% 51.72% 65.30% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 612,611 595,544 650,717 625,955 585,104 546,181 505,764 13.58%
NOSH 519,162 517,864 516,442 508,906 508,786 505,723 500,756 2.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.70% 28.32% 31.01% 34.44% 35.52% 35.41% 30.71% -
ROE 14.67% 17.43% 17.84% 19.94% 22.16% 21.62% 18.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.56 85.25 88.07 85.44 84.96 79.20 72.65 5.33%
EPS 17.31 20.04 22.47 24.53 25.49 23.35 18.68 -4.93%
DPS 12.50 12.50 12.32 12.50 12.00 12.08 12.20 1.62%
NAPS 1.18 1.15 1.26 1.23 1.15 1.08 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 508,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 46.14 49.95 51.46 49.20 48.91 45.32 41.16 7.88%
EPS 10.17 11.74 13.13 14.12 14.67 13.36 10.58 -2.59%
DPS 7.20 7.20 7.20 7.20 6.91 6.91 6.91 2.77%
NAPS 0.6931 0.6738 0.7362 0.7082 0.662 0.618 0.5722 13.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.38 2.28 2.85 2.12 1.95 2.04 2.04 -
P/RPS 3.03 2.67 3.24 2.48 2.30 2.58 2.81 5.13%
P/EPS 13.75 11.38 12.68 8.64 7.65 8.74 10.92 16.55%
EY 7.27 8.79 7.89 11.57 13.07 11.45 9.16 -14.24%
DY 5.25 5.48 4.32 5.90 6.16 5.92 5.98 -8.29%
P/NAPS 2.02 1.98 2.26 1.72 1.70 1.89 2.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 -
Price 2.34 2.42 2.81 2.75 1.99 2.10 2.18 -
P/RPS 2.98 2.84 3.19 3.22 2.34 2.65 3.00 -0.44%
P/EPS 13.52 12.08 12.50 11.21 7.81 8.99 11.67 10.27%
EY 7.40 8.28 8.00 8.92 12.81 11.12 8.57 -9.29%
DY 5.34 5.17 4.38 4.55 6.03 5.75 5.59 -2.99%
P/NAPS 1.98 2.10 2.23 2.24 1.73 1.94 2.16 -5.62%

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