[THPLANT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.8%
YoY- -75.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 358,072 329,216 496,984 357,812 380,184 300,220 308,860 2.49%
PBT -62,672 1,280 48,064 20,196 100,416 122,696 108,788 -
Tax 24,880 19,084 -14,428 4,800 -37,432 -24,880 -24,268 -
NP -37,792 20,364 33,636 24,996 62,984 97,816 84,520 -
-
NP to SH -28,592 26,316 22,824 12,836 52,264 87,332 71,160 -
-
Tax Rate - -1,490.94% 30.02% -23.77% 37.28% 20.28% 22.31% -
Total Cost 395,864 308,852 463,348 332,816 317,200 202,404 224,340 9.91%
-
Net Worth 1,263,906 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 17.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,263,906 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 17.79%
NOSH 883,851 889,054 877,343 729,318 516,442 500,756 487,397 10.41%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -10.55% 6.19% 6.77% 6.99% 16.57% 32.58% 27.37% -
ROE -2.26% 2.14% 1.91% 1.14% 8.03% 17.27% 15.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.51 37.03 56.65 49.06 73.62 59.95 63.37 -7.17%
EPS -3.24 2.96 2.60 1.76 10.12 17.44 14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.36 1.54 1.26 1.01 0.97 6.67%
Adjusted Per Share Value based on latest NOSH - 729,318
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.51 37.25 56.23 40.48 43.01 33.97 34.94 2.49%
EPS -3.24 2.98 2.58 1.45 5.91 9.88 8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.3881 1.35 1.2707 0.7362 0.5722 0.5349 17.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.29 1.59 2.01 2.11 2.85 2.04 1.54 -
P/RPS 3.18 4.29 3.55 4.30 3.87 3.40 2.43 4.58%
P/EPS -39.88 53.72 77.26 119.89 28.16 11.70 10.55 -
EY -2.51 1.86 1.29 0.83 3.55 8.55 9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.15 1.48 1.37 2.26 2.02 1.59 -9.04%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 21/05/14 31/05/13 24/04/12 21/04/11 26/04/10 -
Price 1.15 1.54 2.17 2.24 2.81 2.18 1.58 -
P/RPS 2.84 4.16 3.83 4.57 3.82 3.64 2.49 2.21%
P/EPS -35.55 52.03 83.41 127.27 27.77 12.50 10.82 -
EY -2.81 1.92 1.20 0.79 3.60 8.00 9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.60 1.45 2.23 2.16 1.63 -11.17%

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