[THPLANT] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	221,396	259,793	321,478	221,924	192,484	256,835	185,258	3.01%
YoY %	-14.78%	-19.19%	44.86%	15.29%	-25.06%	38.64%	-	-
Horiz. %	119.51%	140.23%	173.53%	119.79%	103.90%	138.64%	100.00%	-
PBT	-32,121	9,604	30,351	-9,619	9,560	33,599	12,479	-
YoY %	-434.45%	-68.36%	415.53%	-200.62%	-71.55%	169.24%	-	-
Horiz. %	-257.40%	76.96%	243.22%	-77.08%	76.61%	269.24%	100.00%	-
Tax	474	-1,487	-5,771	10,025	2,054	1,421	4,237	-30.57%
YoY %	131.88%	74.23%	-157.57%	388.07%	44.55%	-66.46%	-	-
Horiz. %	11.19%	-35.10%	-136.20%	236.61%	48.48%	33.54%	100.00%	-
NP	-31,647	8,117	24,580	406	11,614	35,020	16,716	-
YoY %	-489.89%	-66.98%	5,954.19%	-96.50%	-66.84%	109.50%	-	-
Horiz. %	-189.32%	48.56%	147.04%	2.43%	69.48%	209.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-27,241	3,432	18,396	433	11,724	25,949	10,313	-
YoY %	-893.74%	-81.34%	4,148.50%	-96.31%	-54.82%	151.61%	-	-
Horiz. %	-264.14%	33.28%	178.38%	4.20%	113.68%	251.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	15.48%	19.01%	-	-21.49%	-4.23%	-33.95%	-
YoY %	-	-18.57%	0.00%	-	-408.04%	87.54%	-	-
Horiz. %	-	-45.60%	-55.99%	-	63.30%	12.46%	100.00%	-
Total Cost	253,043	251,676	296,898	221,518	180,870	221,815	168,542	7.00%
YoY %	0.54%	-15.23%	34.03%	22.47%	-18.46%	31.61%	-	-
Horiz. %	150.14%	149.33%	176.16%	131.43%	107.31%	131.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,950	1,316,937	1,308,099	1,272,745	1,207,660	1,184,198	1,122,969	-6.11%
YoY %	-41.61%	0.68%	2.78%	5.39%	1.98%	5.45%	-	-
Horiz. %	68.47%	117.27%	116.49%	113.34%	107.54%	105.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	768,950	1,316,937	1,308,099	1,272,745	1,207,660	1,184,198	1,122,969	-6.11%
YoY %	-41.61%	0.68%	2.78%	5.39%	1.98%	5.45%	-	-
Horiz. %	68.47%	117.27%	116.49%	113.34%	107.54%	105.45%	100.00%	-
NOSH	883,851	883,851	883,851	883,851	881,503	883,730	877,320	0.12%
YoY %	0.00%	0.00%	0.00%	0.27%	-0.25%	0.73%	-	-
Horiz. %	100.74%	100.74%	100.74%	100.74%	100.48%	100.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-14.29%	3.12%	7.65%	0.18%	6.03%	13.64%	9.02%	-
YoY %	-558.01%	-59.22%	4,150.00%	-97.01%	-55.79%	51.22%	-	-
Horiz. %	-158.43%	34.59%	84.81%	2.00%	66.85%	151.22%	100.00%	-
ROE	-3.54%	0.26%	1.41%	0.03%	0.97%	2.19%	0.92%	-
YoY %	-1,461.54%	-81.56%	4,600.00%	-96.91%	-55.71%	138.04%	-	-
Horiz. %	-384.78%	28.26%	153.26%	3.26%	105.43%	238.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	25.05	29.39	36.37	25.11	21.84	29.06	21.12	2.88%
YoY %	-14.77%	-19.19%	44.84%	14.97%	-24.85%	37.59%	-	-
Horiz. %	118.61%	139.16%	172.21%	118.89%	103.41%	137.59%	100.00%	-
EPS	-3.08	0.39	2.08	0.05	1.33	2.94	1.18	-
YoY %	-889.74%	-81.25%	4,060.00%	-96.24%	-54.76%	149.15%	-	-
Horiz. %	-261.02%	33.05%	176.27%	4.24%	112.71%	249.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.87	1.49	1.48	1.44	1.37	1.34	1.28	-6.22%
YoY %	-41.61%	0.68%	2.78%	5.11%	2.24%	4.69%	-	-
Horiz. %	67.97%	116.41%	115.62%	112.50%	107.03%	104.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 883,851
RPS	25.05	29.39	36.37	25.11	21.78	29.06	20.96	3.01%
YoY %	-14.77%	-19.19%	44.84%	15.29%	-25.05%	38.65%	-	-
Horiz. %	119.51%	140.22%	173.52%	119.80%	103.91%	138.65%	100.00%	-
EPS	-3.08	0.39	2.08	0.05	1.33	2.94	1.17	-
YoY %	-889.74%	-81.25%	4,060.00%	-96.24%	-54.76%	151.28%	-	-
Horiz. %	-263.25%	33.33%	177.78%	4.27%	113.68%	251.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.87	1.49	1.48	1.44	1.3664	1.3398	1.2705	-6.11%
YoY %	-41.61%	0.68%	2.78%	5.39%	1.99%	5.45%	-	-
Horiz. %	68.48%	117.28%	116.49%	113.34%	107.55%	105.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.50	0.655	1.16	1.09	1.56	2.02	1.85	-
P/RPS	2.00	2.23	3.19	4.34	7.14	6.95	8.76	-21.81%
YoY %	-10.31%	-30.09%	-26.50%	-39.22%	2.73%	-20.66%	-	-
Horiz. %	22.83%	25.46%	36.42%	49.54%	81.51%	79.34%	100.00%	-
P/EPS	-16.22	168.68	55.73	2,224.94	117.29	68.79	157.38	-
YoY %	-109.62%	202.67%	-97.50%	1,796.96%	70.50%	-56.29%	-	-
Horiz. %	-10.31%	107.18%	35.41%	1,413.74%	74.53%	43.71%	100.00%	-
EY	-6.16	0.59	1.79	0.04	0.85	1.45	0.64	-
YoY %	-1,144.07%	-67.04%	4,375.00%	-95.29%	-41.38%	126.56%	-	-
Horiz. %	-962.50%	92.19%	279.69%	6.25%	132.81%	226.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.44	0.78	0.76	1.14	1.51	1.45	-14.40%
YoY %	29.55%	-43.59%	2.63%	-33.33%	-24.50%	4.14%	-	-
Horiz. %	39.31%	30.34%	53.79%	52.41%	78.62%	104.14%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	21/08/17	26/08/16	28/08/15	19/08/14	20/08/13	-
Price	0.39	0.70	1.12	1.10	1.19	1.92	1.78	-
P/RPS	1.56	2.38	3.08	4.38	5.45	6.61	8.43	-24.50%
YoY %	-34.45%	-22.73%	-29.68%	-19.63%	-17.55%	-21.59%	-	-
Horiz. %	18.51%	28.23%	36.54%	51.96%	64.65%	78.41%	100.00%	-
P/EPS	-12.65	180.27	53.81	2,245.35	89.47	65.39	151.42	-
YoY %	-107.02%	235.01%	-97.60%	2,409.61%	36.83%	-56.82%	-	-
Horiz. %	-8.35%	119.05%	35.54%	1,482.86%	59.09%	43.18%	100.00%	-
EY	-7.90	0.55	1.86	0.04	1.12	1.53	0.66	-
YoY %	-1,536.36%	-70.43%	4,550.00%	-96.43%	-26.80%	131.82%	-	-
Horiz. %	-1,196.97%	83.33%	281.82%	6.06%	169.70%	231.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.47	0.76	0.76	0.87	1.43	1.39	-17.12%
YoY %	-4.26%	-38.16%	0.00%	-12.64%	-39.16%	2.88%	-	-
Horiz. %	32.37%	33.81%	54.68%	54.68%	62.59%	102.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos