[THPLANT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 26.87%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 269,185 263,986 245,044 213,817 184,769 149,343 136,773 71.53%
PBT 130,313 137,825 126,388 108,331 84,590 63,496 60,306 84.79%
Tax -38,291 -40,514 -34,387 -27,717 -21,156 -13,729 -14,085 121.89%
NP 92,022 97,311 92,001 80,614 63,434 49,767 46,221 73.11%
-
NP to SH 91,528 97,515 92,783 81,344 64,118 49,767 46,221 72.37%
-
Tax Rate 29.38% 29.40% 27.21% 25.59% 25.01% 21.62% 23.36% -
Total Cost 177,163 166,675 153,043 133,203 121,335 99,576 90,552 70.72%
-
Net Worth 225,415 0 221,582 229,444 201,967 178,353 160,697 30.95%
Dividend
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 19,266 60,640 41,569 65,870 65,870 24,496 48,991 -52.46%
Div Payout % 21.05% 62.19% 44.80% 80.98% 102.73% 49.22% 105.99% -
Equity
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 225,415 0 221,582 229,444 201,967 178,353 160,697 30.95%
NOSH 196,013 190,701 196,090 196,106 196,084 195,993 195,972 0.01%
Ratio Analysis
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.19% 36.86% 37.54% 37.70% 34.33% 33.32% 33.79% -
ROE 40.60% 0.00% 41.87% 35.45% 31.75% 27.90% 28.76% -
Per Share
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 137.33 138.43 124.96 109.03 94.23 76.20 69.79 71.50%
EPS 46.69 51.13 47.32 41.48 32.70 25.39 23.59 72.30%
DPS 9.83 31.80 21.20 33.60 33.60 12.50 25.00 -52.47%
NAPS 1.15 0.00 1.13 1.17 1.03 0.91 0.82 30.93%
Adjusted Per Share Value based on latest NOSH - 196,106
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.11 23.65 21.95 19.15 16.55 13.38 12.25 71.53%
EPS 8.20 8.73 8.31 7.29 5.74 4.46 4.14 72.40%
DPS 1.73 5.43 3.72 5.90 5.90 2.19 4.39 -52.38%
NAPS 0.2019 0.00 0.1985 0.2055 0.1809 0.1598 0.1439 30.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.10 3.44 3.04 3.10 3.38 3.30 3.44 -
P/RPS 2.26 2.49 2.43 2.84 3.59 4.33 4.93 -46.29%
P/EPS 6.64 6.73 6.42 7.47 10.34 13.00 14.59 -46.60%
EY 15.06 14.86 15.56 13.38 9.67 7.69 6.86 87.13%
DY 3.17 9.24 6.97 10.84 9.94 3.79 7.27 -48.39%
P/NAPS 2.70 0.00 2.69 2.65 3.28 3.63 4.20 -29.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date - - 29/07/08 29/04/08 - - - -
Price 0.00 0.00 3.44 3.48 0.00 0.00 0.00 -
P/RPS 0.00 0.00 2.75 3.19 0.00 0.00 0.00 -
P/EPS 0.00 0.00 7.27 8.39 0.00 0.00 0.00 -
EY 0.00 0.00 13.75 11.92 0.00 0.00 0.00 -
DY 0.00 0.00 6.16 9.66 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.04 2.97 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