[THPLANT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 120,683 84,408 43,269 21,186 0 -
PBT 47,998 29,835 12,679 6,717 0 -
Tax -12,338 -8,190 -3,433 -1,971 0 -
NP 35,660 21,645 9,246 4,746 0 -
-
NP to SH 35,660 21,645 9,246 4,746 0 -
-
Tax Rate 25.71% 27.45% 27.08% 29.34% - -
Total Cost 85,023 62,763 34,023 16,440 0 -
-
Net Worth 156,768 145,178 133,624 129,436 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,495 - - - - -
Div Payout % 68.69% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 156,768 145,178 133,624 129,436 0 -
NOSH 195,960 196,186 196,506 196,115 0 -
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 29.55% 25.64% 21.37% 22.40% 0.00% -
ROE 22.75% 14.91% 6.92% 3.67% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.59 43.02 22.02 10.80 0.00 -
EPS 18.20 11.03 4.71 2.42 0.00 -
DPS 12.50 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.74 0.68 0.66 0.63 26.98%
Adjusted Per Share Value based on latest NOSH - 196,115
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.65 9.55 4.90 2.40 0.00 -
EPS 4.03 2.45 1.05 0.54 0.00 -
DPS 2.77 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1643 0.1512 0.1464 0.63 -71.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/12/06 29/09/06 30/06/06 - - -
Price 2.61 1.95 1.88 0.00 0.00 -
P/RPS 4.24 4.53 8.54 0.00 0.00 -
P/EPS 14.34 17.67 39.96 0.00 0.00 -
EY 6.97 5.66 2.50 0.00 0.00 -
DY 4.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 2.64 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 12/02/07 - - - - -
Price 2.86 0.00 0.00 0.00 0.00 -
P/RPS 4.64 0.00 0.00 0.00 0.00 -
P/EPS 15.72 0.00 0.00 0.00 0.00 -
EY 6.36 0.00 0.00 0.00 0.00 -
DY 4.37 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 0.00 0.00 0.00 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