[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 84.77%
YoY- 50.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 315,404 276,740 303,737 237,441 217,001 201,398 112,783 18.67%
PBT 40,242 69,555 134,432 74,401 37,762 97,523 48,763 -3.14%
Tax -4,396 -839 -32,993 -18,076 -6,041 -28,371 -10,480 -13.46%
NP 35,846 68,716 101,439 56,325 31,721 69,152 38,283 -1.08%
-
NP to SH 25,731 52,161 87,119 46,930 31,265 69,236 38,283 -6.40%
-
Tax Rate 10.92% 1.21% 24.54% 24.30% 16.00% 29.09% 21.49% -
Total Cost 279,558 208,024 202,298 181,116 185,280 132,246 74,500 24.63%
-
Net Worth 1,142,671 612,437 585,203 468,324 429,223 225,492 178,470 36.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 196 24,515 -
Div Payout % - - - - - 0.28% 64.04% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,142,671 612,437 585,203 468,324 429,223 225,492 178,470 36.22%
NOSH 878,978 519,014 508,872 487,837 487,753 196,080 196,121 28.37%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.37% 24.83% 33.40% 23.72% 14.62% 34.34% 33.94% -
ROE 2.25% 8.52% 14.89% 10.02% 7.28% 30.70% 21.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.88 53.32 59.69 48.67 44.49 102.71 57.51 -7.55%
EPS 2.93 10.05 17.12 9.62 6.41 35.31 19.52 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 12.50 -
NAPS 1.30 1.18 1.15 0.96 0.88 1.15 0.91 6.11%
Adjusted Per Share Value based on latest NOSH - 488,231
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.25 24.79 27.21 21.27 19.44 18.04 10.10 18.68%
EPS 2.30 4.67 7.80 4.20 2.80 6.20 3.43 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 2.20 -
NAPS 1.0236 0.5486 0.5242 0.4195 0.3845 0.202 0.1599 36.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 2.38 1.95 1.51 1.58 3.10 3.30 -
P/RPS 4.79 4.46 3.27 3.10 3.55 3.02 5.74 -2.96%
P/EPS 58.76 23.68 11.39 15.70 24.65 8.78 16.91 23.04%
EY 1.70 4.22 8.78 6.37 4.06 11.39 5.92 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.03 3.79 -
P/NAPS 1.32 2.02 1.70 1.57 1.80 2.70 3.63 -15.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 -
Price 1.90 2.34 1.99 1.66 1.55 2.45 3.46 -
P/RPS 5.29 4.39 3.33 3.41 3.48 2.39 6.02 -2.12%
P/EPS 64.90 23.28 11.62 17.26 24.18 6.94 17.73 24.11%
EY 1.54 4.29 8.60 5.80 4.14 14.41 5.64 -19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.04 3.61 -
P/NAPS 1.46 1.98 1.73 1.73 1.76 2.13 3.80 -14.72%

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