[THPLANT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.74%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 304,358 258,976 254,850 237,748 245,552 269,185 263,986 9.92%
PBT 70,912 55,745 68,487 90,284 109,822 130,313 137,825 -35.71%
Tax -13,848 -9,822 -17,793 -26,601 -32,262 -38,291 -40,514 -51.01%
NP 57,064 45,923 50,694 63,683 77,560 92,022 97,311 -29.87%
-
NP to SH 53,807 46,080 50,837 63,084 77,633 91,528 97,515 -32.65%
-
Tax Rate 19.53% 17.62% 25.98% 29.46% 29.38% 29.38% 29.40% -
Total Cost 247,294 213,053 204,156 174,065 167,992 177,163 166,675 29.99%
-
Net Worth 453,767 429,794 419,396 428,437 200,202 225,415 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,473 15,015 15,015 34,085 34,281 19,266 60,640 -22.32%
Div Payout % 77.08% 32.59% 29.54% 54.03% 44.16% 21.05% 62.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,767 429,794 419,396 428,437 200,202 225,415 0 -
NOSH 487,922 488,403 487,669 486,860 200,202 196,013 190,701 86.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.75% 17.73% 19.89% 26.79% 31.59% 34.19% 36.86% -
ROE 11.86% 10.72% 12.12% 14.72% 38.78% 40.60% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.38 53.03 52.26 48.83 122.65 137.33 138.43 -41.13%
EPS 11.03 9.43 10.42 12.96 38.78 46.69 51.13 -63.92%
DPS 8.50 3.07 3.08 7.00 17.12 9.83 31.80 -58.40%
NAPS 0.93 0.88 0.86 0.88 1.00 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 486,860
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.26 23.20 22.83 21.30 22.00 24.11 23.65 9.90%
EPS 4.82 4.13 4.55 5.65 6.95 8.20 8.73 -32.62%
DPS 3.72 1.34 1.34 3.05 3.07 1.73 5.43 -22.23%
NAPS 0.4065 0.385 0.3757 0.3838 0.1793 0.2019 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.46 1.58 1.58 1.49 2.29 3.10 3.44 -
P/RPS 2.34 2.98 3.02 3.05 1.87 2.26 2.49 -4.04%
P/EPS 13.24 16.75 15.16 11.50 5.91 6.64 6.73 56.81%
EY 7.55 5.97 6.60 8.70 16.93 15.06 14.86 -36.24%
DY 5.82 1.95 1.95 4.70 7.48 3.17 9.24 -26.45%
P/NAPS 1.57 1.80 1.84 1.69 2.29 2.70 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 09/11/09 30/07/09 - - - - -
Price 1.49 1.55 1.59 0.00 0.00 0.00 0.00 -
P/RPS 2.39 2.92 3.04 0.00 0.00 0.00 0.00 -
P/EPS 13.51 16.43 15.25 0.00 0.00 0.00 0.00 -
EY 7.40 6.09 6.56 0.00 0.00 0.00 0.00 -
DY 5.70 1.98 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.76 1.85 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