[THPLANT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 60.69%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 443,848 384,968 513,670 370,516 388,796 375,536 306,432 6.36%
PBT -19,238 19,120 67,198 24,958 99,714 169,828 79,484 -
Tax 20,050 4,108 2,842 8,474 -21,778 -42,366 -18,882 -
NP 812 23,228 70,040 33,432 77,936 127,462 60,602 -51.23%
-
NP to SH 866 23,448 51,898 20,626 65,904 107,994 50,798 -49.23%
-
Tax Rate - -21.49% -4.23% -33.95% 21.84% 24.95% 23.76% -
Total Cost 443,036 361,740 443,630 337,084 310,860 248,074 245,830 10.30%
-
Net Worth 1,272,745 1,207,660 1,184,198 1,122,969 594,894 546,548 448,504 18.96%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,272,745 1,207,660 1,184,198 1,122,969 594,894 546,548 448,504 18.96%
NOSH 883,851 881,503 883,730 877,320 517,299 506,063 487,504 10.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.18% 6.03% 13.64% 9.02% 20.05% 33.94% 19.78% -
ROE 0.07% 1.94% 4.38% 1.84% 11.08% 19.76% 11.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.22 43.67 58.13 42.23 75.16 74.21 62.86 -3.66%
EPS 0.10 2.66 5.88 2.36 12.74 21.34 10.42 -53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.34 1.28 1.15 1.08 0.92 7.74%
Adjusted Per Share Value based on latest NOSH - 877,320
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.22 43.56 58.12 41.92 43.99 42.49 34.67 6.36%
EPS 0.10 2.65 5.87 2.33 7.46 12.22 5.75 -49.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.3664 1.3398 1.2705 0.6731 0.6184 0.5074 18.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.56 2.02 1.85 2.28 2.04 1.45 -
P/RPS 2.17 3.57 3.48 4.38 3.03 2.75 2.31 -1.03%
P/EPS 1,112.47 58.65 34.40 78.69 17.90 9.56 13.92 107.40%
EY 0.09 1.71 2.91 1.27 5.59 10.46 7.19 -51.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.14 1.51 1.45 1.98 1.89 1.58 -11.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 19/08/14 20/08/13 03/08/12 21/07/11 30/07/10 -
Price 1.10 1.19 1.92 1.78 2.42 2.10 1.55 -
P/RPS 2.19 2.72 3.30 4.21 3.22 2.83 2.47 -1.98%
P/EPS 1,122.67 44.74 32.69 75.71 19.00 9.84 14.88 105.42%
EY 0.09 2.24 3.06 1.32 5.26 10.16 6.72 -51.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.43 1.39 2.10 1.94 1.68 -12.37%

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