[THPLANT] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ-0.0%
YoY- 149.17%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
Revenue 375,536 306,432 289,744 266,790 127,876 127,876 86,538 34.09%
PBT 169,828 79,484 48,490 142,528 54,820 54,820 25,834 45.70%
Tax -42,366 -18,882 -10,738 -39,456 -13,376 -13,376 -7,342 41.95%
NP 127,462 60,602 37,752 103,072 41,444 41,444 18,492 47.09%
-
NP to SH 107,994 50,798 36,840 103,268 41,444 41,444 18,492 42.29%
-
Tax Rate 24.95% 23.76% 22.14% 27.68% 24.40% 24.40% 28.42% -
Total Cost 248,074 245,830 251,992 163,718 86,432 86,432 68,046 29.50%
-
Net Worth 546,548 448,504 419,079 0 160,757 0 133,205 32.60%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
Div - - - 39,220 49,011 - - -
Div Payout % - - - 37.98% 118.26% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
Net Worth 546,548 448,504 419,079 0 160,757 0 133,205 32.60%
NOSH 506,063 487,504 487,301 196,103 196,045 196,045 195,889 20.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
NP Margin 33.94% 19.78% 13.03% 38.63% 32.41% 32.41% 21.37% -
ROE 19.76% 11.33% 8.79% 0.00% 25.78% 0.00% 13.88% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 74.21 62.86 59.46 136.05 65.23 65.23 44.18 10.92%
EPS 21.34 10.42 7.56 52.66 21.14 21.14 9.44 17.70%
DPS 0.00 0.00 0.00 20.00 25.00 0.00 0.00 -
NAPS 1.08 0.92 0.86 0.00 0.82 0.00 0.68 9.68%
Adjusted Per Share Value based on latest NOSH - 190,701
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 33.64 27.45 25.95 23.90 11.45 11.45 7.75 34.10%
EPS 9.67 4.55 3.30 9.25 3.71 3.71 1.66 42.22%
DPS 0.00 0.00 0.00 3.51 4.39 0.00 0.00 -
NAPS 0.4896 0.4018 0.3754 0.00 0.144 0.00 0.1193 32.60%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/03/07 30/06/06 -
Price 2.04 1.45 1.58 3.44 3.44 3.28 1.88 -
P/RPS 2.75 2.31 2.66 2.53 5.27 5.03 4.26 -8.37%
P/EPS 9.56 13.92 20.90 6.53 16.27 15.52 19.92 -13.64%
EY 10.46 7.19 4.78 15.31 6.15 6.45 5.02 15.80%
DY 0.00 0.00 0.00 5.81 7.27 0.00 0.00 -
P/NAPS 1.89 1.58 1.84 0.00 4.20 0.00 2.76 -7.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 01/04/07 30/06/06 CAGR
Date 21/07/11 30/07/10 30/07/09 - 09/08/07 - 15/08/06 -
Price 2.10 1.55 1.59 0.00 3.30 0.00 2.22 -
P/RPS 2.83 2.47 2.67 0.00 5.06 0.00 5.03 -10.86%
P/EPS 9.84 14.88 21.03 0.00 15.61 0.00 23.52 -15.98%
EY 10.16 6.72 4.75 0.00 6.41 0.00 4.25 19.03%
DY 0.00 0.00 0.00 0.00 7.58 0.00 0.00 -
P/NAPS 1.94 1.68 1.85 0.00 4.02 0.00 3.26 -9.85%

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