[THPLANT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.02%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 375,846 407,838 441,465 454,826 434,835 432,268 400,524 -4.13%
PBT 185,852 118,145 147,965 177,452 183,022 204,583 189,724 -1.35%
Tax -18,316 -1,103 -22,963 -36,395 -33,257 -51,054 -47,879 -47.14%
NP 167,536 117,042 125,002 141,057 149,765 153,529 141,845 11.68%
-
NP to SH 156,554 89,871 103,784 116,062 124,829 129,671 118,080 20.58%
-
Tax Rate 9.86% 0.93% 15.52% 20.51% 18.17% 24.96% 25.24% -
Total Cost 208,310 290,796 316,463 313,769 285,070 278,739 258,679 -13.38%
-
Net Worth 1,121,878 612,611 595,544 650,717 625,955 585,104 546,181 61.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,284 63,613 63,613 63,613 63,613 61,067 61,067 -75.61%
Div Payout % 4.65% 70.78% 61.29% 54.81% 50.96% 47.09% 51.72% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,121,878 612,611 595,544 650,717 625,955 585,104 546,181 61.23%
NOSH 728,492 519,162 517,864 516,442 508,906 508,786 505,723 27.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 44.58% 28.70% 28.32% 31.01% 34.44% 35.52% 35.41% -
ROE 13.95% 14.67% 17.43% 17.84% 19.94% 22.16% 21.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.59 78.56 85.25 88.07 85.44 84.96 79.20 -24.75%
EPS 21.49 17.31 20.04 22.47 24.53 25.49 23.35 -5.35%
DPS 1.00 12.50 12.50 12.32 12.50 12.00 12.08 -80.86%
NAPS 1.54 1.18 1.15 1.26 1.23 1.15 1.08 26.55%
Adjusted Per Share Value based on latest NOSH - 516,442
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.52 46.14 49.95 51.46 49.20 48.91 45.32 -4.14%
EPS 17.71 10.17 11.74 13.13 14.12 14.67 13.36 20.56%
DPS 0.82 7.20 7.20 7.20 7.20 6.91 6.91 -75.69%
NAPS 1.2693 0.6931 0.6738 0.7362 0.7082 0.662 0.618 61.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.99 2.38 2.28 2.85 2.12 1.95 2.04 -
P/RPS 3.86 3.03 2.67 3.24 2.48 2.30 2.58 30.65%
P/EPS 9.26 13.75 11.38 12.68 8.64 7.65 8.74 3.90%
EY 10.80 7.27 8.79 7.89 11.57 13.07 11.45 -3.80%
DY 0.50 5.25 5.48 4.32 5.90 6.16 5.92 -80.60%
P/NAPS 1.29 2.02 1.98 2.26 1.72 1.70 1.89 -22.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 -
Price 2.02 2.34 2.42 2.81 2.75 1.99 2.10 -
P/RPS 3.92 2.98 2.84 3.19 3.22 2.34 2.65 29.67%
P/EPS 9.40 13.52 12.08 12.50 11.21 7.81 8.99 3.00%
EY 10.64 7.40 8.28 8.00 8.92 12.81 11.12 -2.88%
DY 0.50 5.34 5.17 4.38 4.55 6.03 5.75 -80.22%
P/NAPS 1.31 1.98 2.10 2.23 2.24 1.73 1.94 -22.93%

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