[THPLANT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.18%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 420,538 368,986 404,982 316,588 289,334 268,530 150,377 18.67%
PBT 53,656 92,740 179,242 99,201 50,349 130,030 65,017 -3.14%
Tax -5,861 -1,118 -43,990 -24,101 -8,054 -37,828 -13,973 -13.46%
NP 47,794 91,621 135,252 75,100 42,294 92,202 51,044 -1.08%
-
NP to SH 34,308 69,548 116,158 62,573 41,686 92,314 51,044 -6.40%
-
Tax Rate 10.92% 1.21% 24.54% 24.30% 16.00% 29.09% 21.49% -
Total Cost 372,744 277,365 269,730 241,488 247,040 176,328 99,333 24.63%
-
Net Worth 1,142,671 612,437 585,203 468,324 429,223 225,492 178,470 36.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 261 32,686 -
Div Payout % - - - - - 0.28% 64.04% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,142,671 612,437 585,203 468,324 429,223 225,492 178,470 36.22%
NOSH 878,978 519,014 508,872 487,837 487,753 196,080 196,121 28.37%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.37% 24.83% 33.40% 23.72% 14.62% 34.34% 33.94% -
ROE 3.00% 11.36% 19.85% 13.36% 9.71% 40.94% 28.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 47.84 71.09 79.58 64.90 59.32 136.95 76.68 -7.55%
EPS 3.91 13.40 22.83 12.83 8.55 47.08 26.03 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 16.67 -
NAPS 1.30 1.18 1.15 0.96 0.88 1.15 0.91 6.11%
Adjusted Per Share Value based on latest NOSH - 488,231
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.67 33.05 36.28 28.36 25.92 24.05 13.47 18.67%
EPS 3.07 6.23 10.41 5.61 3.73 8.27 4.57 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 2.93 -
NAPS 1.0236 0.5486 0.5242 0.4195 0.3845 0.202 0.1599 36.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 2.38 1.95 1.51 1.58 3.10 3.30 -
P/RPS 3.60 3.35 2.45 2.33 2.66 2.26 4.30 -2.91%
P/EPS 44.07 17.76 8.54 11.77 18.49 6.58 12.68 23.05%
EY 2.27 5.63 11.71 8.49 5.41 15.19 7.89 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.04 5.05 -
P/NAPS 1.32 2.02 1.70 1.57 1.80 2.70 3.63 -15.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 -
Price 1.90 2.34 1.99 1.66 1.55 2.45 3.46 -
P/RPS 3.97 3.29 2.50 2.56 2.61 1.79 4.51 -2.10%
P/EPS 48.68 17.46 8.72 12.94 18.14 5.20 13.29 24.13%
EY 2.05 5.73 11.47 7.73 5.51 19.22 7.52 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.05 4.82 -
P/NAPS 1.46 1.98 1.73 1.73 1.76 2.13 3.80 -14.72%

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