[THPLANT] YoY Cumulative Quarter Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- 79.85%
YoY- 149.17%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Revenue 187,768 153,216 144,872 133,395 63,938 63,938 43,269 34.09%
PBT 84,914 39,742 24,245 71,264 27,410 27,410 12,917 45.70%
Tax -21,183 -9,441 -5,369 -19,728 -6,688 -6,688 -3,671 41.95%
NP 63,731 30,301 18,876 51,536 20,722 20,722 9,246 47.09%
-
NP to SH 53,997 25,399 18,420 51,634 20,722 20,722 9,246 42.29%
-
Tax Rate 24.95% 23.76% 22.14% 27.68% 24.40% 24.40% 28.42% -
Total Cost 124,037 122,915 125,996 81,859 43,216 43,216 34,023 29.50%
-
Net Worth 546,548 448,504 419,079 221,596 160,757 0 133,205 32.60%
Dividend
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Div - - - 196 24,505 - - -
Div Payout % - - - 0.38% 118.26% - - -
Equity
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Net Worth 546,548 448,504 419,079 221,596 160,757 0 133,205 32.60%
NOSH 506,063 487,504 487,301 196,103 196,045 196,045 195,889 20.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
NP Margin 33.94% 19.78% 13.03% 38.63% 32.41% 32.41% 21.37% -
ROE 9.88% 5.66% 4.40% 23.30% 12.89% 0.00% 6.94% -
Per Share
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 37.10 31.43 29.73 68.02 32.61 32.61 22.09 10.92%
EPS 10.67 5.21 3.78 26.33 10.57 10.57 4.72 17.70%
DPS 0.00 0.00 0.00 0.10 12.50 0.00 0.00 -
NAPS 1.08 0.92 0.86 1.13 0.82 0.00 0.68 9.68%
Adjusted Per Share Value based on latest NOSH - 196,090
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 21.24 17.34 16.39 15.09 7.23 7.23 4.90 34.06%
EPS 6.11 2.87 2.08 5.84 2.34 2.34 1.05 42.19%
DPS 0.00 0.00 0.00 0.02 2.77 0.00 0.00 -
NAPS 0.6184 0.5074 0.4742 0.2507 0.1819 0.00 0.1507 32.60%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Date 30/06/11 30/06/10 30/06/09 01/04/08 29/06/07 30/03/07 30/06/06 -
Price 2.04 1.45 1.58 3.04 3.44 3.28 1.88 -
P/RPS 5.50 4.61 5.31 4.47 10.55 10.06 8.51 -8.35%
P/EPS 19.12 27.83 41.80 11.55 32.54 31.03 39.83 -13.64%
EY 5.23 3.59 2.39 8.66 3.07 3.22 2.51 15.80%
DY 0.00 0.00 0.00 0.03 3.63 0.00 0.00 -
P/NAPS 1.89 1.58 1.84 2.69 4.20 0.00 2.76 -7.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Date 21/07/11 30/07/10 30/07/09 29/07/08 09/08/07 - 15/08/06 -
Price 2.10 1.55 1.59 3.44 3.30 0.00 2.22 -
P/RPS 5.66 4.93 5.35 5.06 10.12 0.00 10.05 -10.84%
P/EPS 19.68 29.75 42.06 13.06 31.22 0.00 47.03 -15.98%
EY 5.08 3.36 2.38 7.65 3.20 0.00 2.13 18.97%
DY 0.00 0.00 0.00 0.03 3.79 0.00 0.00 -
P/NAPS 1.94 1.68 1.85 3.04 4.02 0.00 3.26 -9.85%

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