[THPLANT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.16%
YoY- -54.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 368,986 404,982 316,588 289,334 268,530 150,377 112,544 21.86%
PBT 92,740 179,242 99,201 50,349 130,030 65,017 40,764 14.66%
Tax -1,118 -43,990 -24,101 -8,054 -37,828 -13,973 -11,904 -32.55%
NP 91,621 135,252 75,100 42,294 92,202 51,044 28,860 21.21%
-
NP to SH 69,548 116,158 62,573 41,686 92,314 51,044 28,860 15.77%
-
Tax Rate 1.21% 24.54% 24.30% 16.00% 29.09% 21.49% 29.20% -
Total Cost 277,365 269,730 241,488 247,040 176,328 99,333 83,684 22.08%
-
Net Worth 612,437 585,203 468,324 429,223 225,492 178,470 145,084 27.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 261 32,686 - -
Div Payout % - - - - 0.28% 64.04% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 612,437 585,203 468,324 429,223 225,492 178,470 145,084 27.09%
NOSH 519,014 508,872 487,837 487,753 196,080 196,121 196,059 17.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.83% 33.40% 23.72% 14.62% 34.34% 33.94% 25.64% -
ROE 11.36% 19.85% 13.36% 9.71% 40.94% 28.60% 19.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.09 79.58 64.90 59.32 136.95 76.68 57.40 3.62%
EPS 13.40 22.83 12.83 8.55 47.08 26.03 14.72 -1.55%
DPS 0.00 0.00 0.00 0.00 0.13 16.67 0.00 -
NAPS 1.18 1.15 0.96 0.88 1.15 0.91 0.74 8.07%
Adjusted Per Share Value based on latest NOSH - 488,403
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.75 45.82 35.82 32.74 30.38 17.01 12.73 21.86%
EPS 7.87 13.14 7.08 4.72 10.44 5.78 3.27 15.74%
DPS 0.00 0.00 0.00 0.00 0.03 3.70 0.00 -
NAPS 0.6929 0.6621 0.5299 0.4856 0.2551 0.2019 0.1642 27.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.95 1.51 1.58 3.10 3.30 1.95 -
P/RPS 3.35 2.45 2.33 2.66 2.26 4.30 3.40 -0.24%
P/EPS 17.76 8.54 11.77 18.49 6.58 12.68 13.25 4.99%
EY 5.63 11.71 8.49 5.41 15.19 7.89 7.55 -4.76%
DY 0.00 0.00 0.00 0.00 0.04 5.05 0.00 -
P/NAPS 2.02 1.70 1.57 1.80 2.70 3.63 2.64 -4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 08/12/06 -
Price 2.34 1.99 1.66 1.55 2.45 3.46 2.62 -
P/RPS 3.29 2.50 2.56 2.61 1.79 4.51 4.56 -5.29%
P/EPS 17.46 8.72 12.94 18.14 5.20 13.29 17.80 -0.32%
EY 5.73 11.47 7.73 5.51 19.22 7.52 5.62 0.32%
DY 0.00 0.00 0.00 0.00 0.05 4.82 0.00 -
P/NAPS 1.98 1.73 1.73 1.76 2.13 3.80 3.54 -9.22%

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