[THPLANT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 243,373 175,587 120,683 112,046 29.47%
PBT 115,506 82,534 49,090 42,526 39.48%
Tax -32,152 -21,346 -13,571 -13,217 34.45%
NP 83,354 61,188 35,519 29,309 41.63%
-
NP to SH 84,051 61,872 35,519 29,309 42.02%
-
Tax Rate 27.84% 25.86% 27.65% 31.08% -
Total Cost 160,019 114,399 85,164 82,737 24.56%
-
Net Worth 328,121 201,990 156,903 123,509 38.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 28,010 41,378 - - -
Div Payout % 33.33% 66.88% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 328,121 201,990 156,903 123,509 38.45%
NOSH 200,073 196,107 196,129 196,046 0.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 34.25% 34.85% 29.43% 26.16% -
ROE 25.62% 30.63% 22.64% 23.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 121.64 89.54 61.53 57.15 28.60%
EPS 42.01 31.55 18.11 14.95 41.06%
DPS 14.00 21.10 0.00 0.00 -
NAPS 1.64 1.03 0.80 0.63 37.52%
Adjusted Per Share Value based on latest NOSH - 0
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.54 19.87 13.65 12.68 29.47%
EPS 9.51 7.00 4.02 3.32 41.97%
DPS 3.17 4.68 0.00 0.00 -
NAPS 0.3712 0.2285 0.1775 0.1397 38.46%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 - -
Price 2.29 3.38 2.61 0.00 -
P/RPS 1.88 3.78 4.24 0.00 -
P/EPS 5.45 10.71 14.41 0.00 -
EY 18.34 9.33 6.94 0.00 -
DY 6.11 6.24 0.00 0.00 -
P/NAPS 1.40 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/02/09 29/02/08 12/02/07 - -
Price 1.50 3.26 2.86 0.00 -
P/RPS 1.23 3.64 4.65 0.00 -
P/EPS 3.57 10.33 15.79 0.00 -
EY 28.01 9.68 6.33 0.00 -
DY 9.33 6.47 0.00 0.00 -
P/NAPS 0.91 3.17 3.57 0.00 -

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