[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.73%
YoY- -54.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 276,740 303,737 237,441 217,001 201,398 112,783 84,408 21.86%
PBT 69,555 134,432 74,401 37,762 97,523 48,763 30,573 14.66%
Tax -839 -32,993 -18,076 -6,041 -28,371 -10,480 -8,928 -32.54%
NP 68,716 101,439 56,325 31,721 69,152 38,283 21,645 21.21%
-
NP to SH 52,161 87,119 46,930 31,265 69,236 38,283 21,645 15.77%
-
Tax Rate 1.21% 24.54% 24.30% 16.00% 29.09% 21.49% 29.20% -
Total Cost 208,024 202,298 181,116 185,280 132,246 74,500 62,763 22.08%
-
Net Worth 612,437 585,203 468,324 429,223 225,492 178,470 145,084 27.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 196 24,515 - -
Div Payout % - - - - 0.28% 64.04% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 612,437 585,203 468,324 429,223 225,492 178,470 145,084 27.09%
NOSH 519,014 508,872 487,837 487,753 196,080 196,121 196,059 17.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.83% 33.40% 23.72% 14.62% 34.34% 33.94% 25.64% -
ROE 8.52% 14.89% 10.02% 7.28% 30.70% 21.45% 14.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.32 59.69 48.67 44.49 102.71 57.51 43.05 3.62%
EPS 10.05 17.12 9.62 6.41 35.31 19.52 11.04 -1.55%
DPS 0.00 0.00 0.00 0.00 0.10 12.50 0.00 -
NAPS 1.18 1.15 0.96 0.88 1.15 0.91 0.74 8.07%
Adjusted Per Share Value based on latest NOSH - 488,403
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.31 34.37 26.86 24.55 22.79 12.76 9.55 21.86%
EPS 5.90 9.86 5.31 3.54 7.83 4.33 2.45 15.75%
DPS 0.00 0.00 0.00 0.00 0.02 2.77 0.00 -
NAPS 0.6929 0.6621 0.5299 0.4856 0.2551 0.2019 0.1642 27.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.95 1.51 1.58 3.10 3.30 1.95 -
P/RPS 4.46 3.27 3.10 3.55 3.02 5.74 4.53 -0.25%
P/EPS 23.68 11.39 15.70 24.65 8.78 16.91 17.66 5.00%
EY 4.22 8.78 6.37 4.06 11.39 5.92 5.66 -4.77%
DY 0.00 0.00 0.00 0.00 0.03 3.79 0.00 -
P/NAPS 2.02 1.70 1.57 1.80 2.70 3.63 2.64 -4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 08/12/06 -
Price 2.34 1.99 1.66 1.55 2.45 3.46 2.62 -
P/RPS 4.39 3.33 3.41 3.48 2.39 6.02 6.09 -5.30%
P/EPS 23.28 11.62 17.26 24.18 6.94 17.73 23.73 -0.31%
EY 4.29 8.60 5.80 4.14 14.41 5.64 4.21 0.31%
DY 0.00 0.00 0.00 0.00 0.04 3.61 0.00 -
P/NAPS 1.98 1.73 1.73 1.76 2.13 3.80 3.54 -9.22%

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