[THPLANT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -46.91%
YoY- -81.34%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 614,782 486,242 442,792 519,586 642,956 443,848 384,968 8.10%
PBT 133,878 21,886 -64,242 19,208 60,702 -19,238 19,120 38.27%
Tax -29,548 -21,084 948 -2,974 -11,542 20,050 4,108 -
NP 104,330 802 -63,294 16,234 49,160 812 23,228 28.42%
-
NP to SH 83,066 -6,748 -54,482 6,864 36,792 866 23,448 23.44%
-
Tax Rate 22.07% 96.34% - 15.48% 19.01% - -21.49% -
Total Cost 510,452 485,440 506,086 503,352 593,796 443,036 361,740 5.90%
-
Net Worth 618,695 556,826 768,950 1,316,937 1,308,099 1,272,745 1,207,660 -10.53%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 618,695 556,826 768,950 1,316,937 1,308,099 1,272,745 1,207,660 -10.53%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 881,503 0.04%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.97% 0.16% -14.29% 3.12% 7.65% 0.18% 6.03% -
ROE 13.43% -1.21% -7.09% 0.52% 2.81% 0.07% 1.94% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.56 55.01 50.10 58.79 72.74 50.22 43.67 8.06%
EPS 9.40 -0.76 -6.16 0.78 4.16 0.10 2.66 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.87 1.49 1.48 1.44 1.37 -10.57%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.56 55.01 50.10 58.79 72.74 50.22 43.56 8.10%
EPS 9.40 -0.76 -6.16 0.78 4.16 0.10 2.65 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.87 1.49 1.48 1.44 1.3664 -10.53%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 0.295 0.50 0.655 1.16 1.09 1.56 -
P/RPS 0.67 0.54 1.00 1.11 1.59 2.17 3.57 -24.31%
P/EPS 4.95 -38.64 -8.11 84.34 27.87 1,112.47 58.65 -33.74%
EY 20.21 -2.59 -12.33 1.19 3.59 0.09 1.71 50.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.57 0.44 0.78 0.76 1.14 -8.69%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 29/08/19 29/08/18 21/08/17 26/08/16 28/08/15 -
Price 0.52 0.34 0.39 0.70 1.12 1.10 1.19 -
P/RPS 0.75 0.62 0.78 1.19 1.54 2.19 2.72 -19.30%
P/EPS 5.53 -44.53 -6.33 90.14 26.91 1,122.67 44.74 -29.39%
EY 18.07 -2.25 -15.81 1.11 3.72 0.09 2.24 41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.54 0.45 0.47 0.76 0.76 0.87 -2.65%

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