[THPLANT] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.69%
YoY- 451.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 714,032 882,596 684,342 547,401 476,537 534,269 681,352 0.78%
PBT 81,262 108,525 168,845 64,958 -107,882 -18,754 70,317 2.43%
Tax -28,168 -38,280 -46,274 -32,605 12,336 -452 -18,677 7.08%
NP 53,094 70,245 122,570 32,353 -95,546 -19,206 51,640 0.46%
-
NP to SH 45,785 60,961 91,117 16,530 -78,466 -21,828 39,800 2.36%
-
Tax Rate 34.66% 35.27% 27.41% 50.19% - - 26.56% -
Total Cost 660,937 812,350 561,772 515,048 572,083 553,475 629,712 0.80%
-
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 18,855 -
Div Payout % - - - - - - 47.38% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.44% 7.96% 17.91% 5.91% -20.05% -3.59% 7.58% -
ROE 6.56% 9.08% 14.12% 2.83% -10.70% -1.68% 3.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.79 99.86 77.43 61.93 53.92 60.45 77.09 0.78%
EPS 3.16 6.24 10.31 1.87 -8.88 -2.47 4.51 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.79 99.86 77.43 61.93 53.92 60.45 77.09 0.78%
EPS 3.16 6.24 10.31 1.87 -8.88 -2.47 4.51 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.395 0.55 0.42 0.30 0.68 1.11 -
P/RPS 0.67 0.40 0.71 0.68 0.56 1.12 1.44 -11.96%
P/EPS 10.42 5.73 5.34 22.46 -3.38 -27.53 24.65 -13.36%
EY 9.59 17.46 18.74 4.45 -29.59 -3.63 4.06 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.68 0.52 0.75 0.64 0.36 0.46 0.74 -1.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 0.515 0.505 0.735 0.53 0.50 0.57 1.08 -
P/RPS 0.64 0.51 0.95 0.86 0.93 0.94 1.40 -12.22%
P/EPS 9.94 7.32 7.13 28.34 -5.63 -23.08 23.98 -13.64%
EY 10.06 13.66 14.03 3.53 -17.76 -4.33 4.17 15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 0.65 0.66 1.01 0.80 0.60 0.39 0.72 -1.68%

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