[THPLANT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.5%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 365,972 324,798 312,702 321,590 304,358 258,976 254,850 27.20%
PBT 144,552 107,551 86,409 84,857 70,912 55,745 68,487 64.31%
Tax -36,137 -25,883 -17,920 -15,657 -13,848 -9,822 -17,793 60.16%
NP 108,415 81,668 68,489 69,200 57,064 45,923 50,694 65.76%
-
NP to SH 89,482 69,472 60,786 63,223 53,807 46,080 50,837 45.63%
-
Tax Rate 25.00% 24.07% 20.74% 18.45% 19.53% 17.62% 25.98% -
Total Cost 257,557 243,130 244,213 252,390 247,294 213,053 204,156 16.70%
-
Net Worth 512,968 468,702 448,735 472,775 453,767 429,794 419,396 14.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,067 41,473 41,473 41,473 41,473 15,015 15,015 154.14%
Div Payout % 68.25% 59.70% 68.23% 65.60% 77.08% 32.59% 29.54% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 512,968 468,702 448,735 472,775 453,767 429,794 419,396 14.32%
NOSH 488,541 488,231 487,756 487,397 487,922 488,403 487,669 0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.62% 25.14% 21.90% 21.52% 18.75% 17.73% 19.89% -
ROE 17.44% 14.82% 13.55% 13.37% 11.86% 10.72% 12.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.91 66.53 64.11 65.98 62.38 53.03 52.26 27.04%
EPS 18.32 14.23 12.46 12.97 11.03 9.43 10.42 45.52%
DPS 12.50 8.50 8.50 8.50 8.50 3.07 3.08 153.78%
NAPS 1.05 0.96 0.92 0.97 0.93 0.88 0.86 14.19%
Adjusted Per Share Value based on latest NOSH - 487,397
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.78 29.09 28.01 28.81 27.26 23.20 22.83 27.18%
EPS 8.02 6.22 5.44 5.66 4.82 4.13 4.55 45.76%
DPS 5.47 3.72 3.72 3.72 3.72 1.34 1.34 154.76%
NAPS 0.4595 0.4198 0.402 0.4235 0.4065 0.385 0.3757 14.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.08 1.51 1.45 1.54 1.46 1.58 1.58 -
P/RPS 2.78 2.27 2.26 2.33 2.34 2.98 3.02 -5.35%
P/EPS 11.36 10.61 11.64 11.87 13.24 16.75 15.16 -17.45%
EY 8.81 9.42 8.59 8.42 7.55 5.97 6.60 21.16%
DY 6.01 5.63 5.86 5.52 5.82 1.95 1.95 111.35%
P/NAPS 1.98 1.57 1.58 1.59 1.57 1.80 1.84 4.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 -
Price 1.90 1.66 1.55 1.58 1.49 1.55 1.59 -
P/RPS 2.54 2.50 2.42 2.39 2.39 2.92 3.04 -11.26%
P/EPS 10.37 11.67 12.44 12.18 13.51 16.43 15.25 -22.61%
EY 9.64 8.57 8.04 8.21 7.40 6.09 6.56 29.16%
DY 6.58 5.12 5.48 5.38 5.70 1.98 1.94 125.24%
P/NAPS 1.81 1.73 1.68 1.63 1.60 1.76 1.85 -1.44%

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