[THPLANT] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.46%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 488,917 469,952 375,846 434,835 365,972 304,358 243,373 12.32%
PBT 58,211 71,043 185,852 183,022 144,552 70,912 115,506 -10.78%
Tax 1,369 5,458 -18,316 -33,257 -36,137 -13,848 -32,152 -
NP 59,580 76,501 167,536 149,765 108,415 57,064 83,354 -5.44%
-
NP to SH 48,319 63,107 156,554 124,829 89,482 53,807 84,051 -8.80%
-
Tax Rate -2.35% -7.68% 9.86% 18.17% 25.00% 19.53% 27.84% -
Total Cost 429,337 393,451 208,310 285,070 257,557 247,294 160,019 17.87%
-
Net Worth 1,210,183 1,188,207 1,121,885 626,181 512,860 453,676 328,121 24.28%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 17,666 31,861 33,510 63,636 61,054 41,465 28,010 -7.39%
Div Payout % 36.56% 50.49% 21.41% 50.98% 68.23% 77.06% 33.33% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,210,183 1,188,207 1,121,885 626,181 512,860 453,676 328,121 24.28%
NOSH 883,345 880,153 728,496 509,090 488,438 487,824 200,073 28.06%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.19% 16.28% 44.58% 34.44% 29.62% 18.75% 34.25% -
ROE 3.99% 5.31% 13.95% 19.93% 17.45% 11.86% 25.62% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.35 53.39 51.59 85.41 74.93 62.39 121.64 -12.29%
EPS 5.47 7.17 21.49 24.52 18.32 11.03 42.01 -28.79%
DPS 2.00 3.62 4.60 12.50 12.50 8.50 14.00 -27.68%
NAPS 1.37 1.35 1.54 1.23 1.05 0.93 1.64 -2.95%
Adjusted Per Share Value based on latest NOSH - 508,906
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.32 53.17 42.52 49.20 41.41 34.44 27.54 12.32%
EPS 5.47 7.14 17.71 14.12 10.12 6.09 9.51 -8.80%
DPS 2.00 3.60 3.79 7.20 6.91 4.69 3.17 -7.38%
NAPS 1.3692 1.3444 1.2693 0.7085 0.5803 0.5133 0.3712 24.28%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.70 1.88 1.99 2.12 2.08 1.46 2.29 -
P/RPS 3.07 3.52 3.86 2.48 2.78 2.34 1.88 8.51%
P/EPS 31.08 26.22 9.26 8.65 11.35 13.24 5.45 33.64%
EY 3.22 3.81 10.80 11.57 8.81 7.55 18.34 -25.16%
DY 1.18 1.93 2.31 5.90 6.01 5.82 6.11 -23.96%
P/NAPS 1.24 1.39 1.29 1.72 1.98 1.57 1.40 -2.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 21/02/12 21/02/11 22/02/10 18/02/09 -
Price 1.63 1.82 2.02 2.75 1.90 1.49 1.50 -
P/RPS 2.94 3.41 3.92 3.22 2.54 2.39 1.23 15.62%
P/EPS 29.80 25.38 9.40 11.22 10.37 13.51 3.57 42.40%
EY 3.36 3.94 10.64 8.92 9.64 7.40 28.01 -29.76%
DY 1.23 1.99 2.28 4.55 6.58 5.70 9.33 -28.64%
P/NAPS 1.19 1.35 1.31 2.24 1.81 1.60 0.91 4.57%

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