[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 64.54%
YoY- 451.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 535,524 661,947 513,257 410,551 357,403 400,702 511,014 0.78%
PBT 60,947 81,394 126,634 48,719 -80,912 -14,066 52,738 2.43%
Tax -21,126 -28,710 -34,706 -24,454 9,252 -339 -14,008 7.08%
NP 39,821 52,684 91,928 24,265 -71,660 -14,405 38,730 0.46%
-
NP to SH 34,339 45,721 68,338 12,398 -58,850 -16,371 29,850 2.36%
-
Tax Rate 34.66% 35.27% 27.41% 50.19% - - 26.56% -
Total Cost 495,703 609,263 421,329 386,286 429,063 415,107 472,284 0.80%
-
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 14,141 -
Div Payout % - - - - - - 47.38% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.44% 7.96% 17.91% 5.91% -20.05% -3.59% 7.58% -
ROE 4.92% 6.81% 10.59% 2.13% -8.02% -1.26% 2.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.59 74.89 58.07 46.45 40.44 45.34 57.82 0.78%
EPS 2.37 4.68 7.73 1.40 -6.66 -1.85 3.38 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.59 74.89 58.07 46.45 40.44 45.34 57.82 0.78%
EPS 2.37 4.68 7.73 1.40 -6.66 -1.85 3.38 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.395 0.55 0.42 0.30 0.68 1.11 -
P/RPS 0.89 0.53 0.95 0.90 0.74 1.50 1.92 -12.02%
P/EPS 13.90 7.64 7.11 29.94 -4.51 -36.71 32.87 -13.35%
EY 7.19 13.10 14.06 3.34 -22.19 -2.72 3.04 15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 0.68 0.52 0.75 0.64 0.36 0.46 0.74 -1.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 0.515 0.505 0.735 0.53 0.50 0.57 1.08 -
P/RPS 0.85 0.67 1.27 1.14 1.24 1.26 1.87 -12.30%
P/EPS 13.26 9.76 9.51 37.78 -7.51 -30.77 31.98 -13.64%
EY 7.54 10.24 10.52 2.65 -13.32 -3.25 3.13 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.65 0.66 1.01 0.80 0.60 0.39 0.72 -1.68%

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