[THPLANT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -76.65%
YoY- -75.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 578,904 627,531 644,398 689,216 681,092 661,864 638,626 -6.33%
PBT 19,884 65,941 73,744 86,688 164,158 167,266 158,730 -74.93%
Tax -22,266 -31,651 -34,144 -35,935 1,130 7,377 14,114 -
NP -2,382 34,290 39,600 50,753 165,288 174,643 172,844 -
-
NP to SH -9,491 21,766 28,762 36,730 157,312 165,033 164,138 -
-
Tax Rate 111.98% 48.00% 46.30% 41.45% -0.69% -4.41% -8.89% -
Total Cost 581,286 593,241 604,798 638,463 515,804 487,221 465,782 15.89%
-
Net Worth 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 29.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,677 31,818 31,818 31,818 67,172 53,031 53,031 -51.89%
Div Payout % 0.00% 146.19% 110.63% 86.63% 42.70% 32.13% 32.31% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 29.25%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.41% 5.46% 6.15% 7.36% 24.27% 26.39% 27.06% -
ROE -0.73% 1.65% 2.16% 2.81% 11.95% 12.62% 18.57% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.50 71.00 72.91 77.98 77.06 74.88 72.25 -6.32%
EPS -1.07 2.46 3.25 4.16 17.80 18.67 18.57 -
DPS 2.00 3.60 3.60 3.60 7.60 6.00 6.00 -51.89%
NAPS 1.47 1.49 1.51 1.48 1.49 1.48 1.00 29.25%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.50 71.00 72.91 77.98 77.06 74.88 72.25 -6.32%
EPS -1.07 2.46 3.25 4.16 17.80 18.67 18.57 -
DPS 2.00 3.60 3.60 3.60 7.60 6.00 6.00 -51.89%
NAPS 1.47 1.49 1.51 1.48 1.49 1.48 1.00 29.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.68 0.655 0.87 1.15 1.11 1.16 1.18 -
P/RPS 1.04 0.92 1.19 1.47 1.44 1.55 1.63 -25.86%
P/EPS -63.33 26.60 26.73 27.67 6.24 6.21 6.35 -
EY -1.58 3.76 3.74 3.61 16.03 16.10 15.74 -
DY 2.94 5.50 4.14 3.13 6.85 5.17 5.08 -30.52%
P/NAPS 0.46 0.44 0.58 0.78 0.74 0.78 1.18 -46.60%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 24/05/17 -
Price 0.57 0.70 0.625 0.985 1.08 1.12 1.16 -
P/RPS 0.87 0.99 0.86 1.26 1.40 1.50 1.61 -33.63%
P/EPS -53.08 28.42 19.21 23.70 6.07 6.00 6.25 -
EY -1.88 3.52 5.21 4.22 16.48 16.67 16.01 -
DY 3.51 5.14 5.76 3.65 7.04 5.36 5.17 -22.73%
P/NAPS 0.39 0.47 0.41 0.67 0.72 0.76 1.16 -51.61%

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