[THPLANT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 74.2%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 414,510 366,706 370,253 375,846 407,838 441,465 454,826 -5.99%
PBT 156,539 148,474 165,797 185,852 118,145 147,965 177,452 -8.01%
Tax -21,873 -3,190 -7,758 -18,316 -1,103 -22,963 -36,395 -28.76%
NP 134,666 145,284 158,039 167,536 117,042 125,002 141,057 -3.04%
-
NP to SH 130,124 133,915 146,697 156,554 89,871 103,784 116,062 7.91%
-
Tax Rate 13.97% 2.15% 4.68% 9.86% 0.93% 15.52% 20.51% -
Total Cost 279,844 221,422 212,214 208,310 290,796 316,463 313,769 -7.33%
-
Net Worth 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 45.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,284 7,284 7,284 7,284 63,613 63,613 63,613 -76.38%
Div Payout % 5.60% 5.44% 4.97% 4.65% 70.78% 61.29% 54.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 45.50%
NOSH 878,978 877,320 729,318 728,492 519,162 517,864 516,442 42.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.49% 39.62% 42.68% 44.58% 28.70% 28.32% 31.01% -
ROE 11.39% 11.93% 13.06% 13.95% 14.67% 17.43% 17.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.16 41.80 50.77 51.59 78.56 85.25 88.07 -34.03%
EPS 14.80 15.26 20.11 21.49 17.31 20.04 22.47 -24.27%
DPS 0.83 0.83 1.00 1.00 12.50 12.50 12.32 -83.41%
NAPS 1.30 1.28 1.54 1.54 1.18 1.15 1.26 2.10%
Adjusted Per Share Value based on latest NOSH - 728,492
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.90 41.49 41.89 42.52 46.14 49.95 51.46 -5.99%
EPS 14.72 15.15 16.60 17.71 10.17 11.74 13.13 7.91%
DPS 0.82 0.82 0.82 0.82 7.20 7.20 7.20 -76.47%
NAPS 1.2928 1.2705 1.2707 1.2693 0.6931 0.6738 0.7362 45.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.85 2.11 1.99 2.38 2.28 2.85 -
P/RPS 3.65 4.43 4.16 3.86 3.03 2.67 3.24 8.25%
P/EPS 11.62 12.12 10.49 9.26 13.75 11.38 12.68 -5.64%
EY 8.61 8.25 9.53 10.80 7.27 8.79 7.89 5.98%
DY 0.48 0.45 0.47 0.50 5.25 5.48 4.32 -76.85%
P/NAPS 1.32 1.45 1.37 1.29 2.02 1.98 2.26 -30.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 -
Price 1.90 1.78 2.24 2.02 2.34 2.42 2.81 -
P/RPS 4.03 4.26 4.41 3.92 2.98 2.84 3.19 16.84%
P/EPS 12.83 11.66 11.14 9.40 13.52 12.08 12.50 1.75%
EY 7.79 8.58 8.98 10.64 7.40 8.28 8.00 -1.75%
DY 0.44 0.47 0.45 0.50 5.34 5.17 4.38 -78.35%
P/NAPS 1.46 1.39 1.45 1.31 1.98 2.10 2.23 -24.58%

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