[THPLANT] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 64.1%
YoY- 21.19%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 304,358 243,373 175,587 120,683 112,046 28.35%
PBT 70,912 115,506 82,534 49,090 42,526 13.62%
Tax -13,848 -32,152 -21,346 -13,571 -13,217 1.17%
NP 57,064 83,354 61,188 35,519 29,309 18.11%
-
NP to SH 53,807 84,051 61,872 35,519 29,309 16.38%
-
Tax Rate 19.53% 27.84% 25.86% 27.65% 31.08% -
Total Cost 247,294 160,019 114,399 85,164 82,737 31.46%
-
Net Worth 453,676 328,121 201,990 156,903 123,509 38.40%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 41,465 28,010 41,378 - - -
Div Payout % 77.06% 33.33% 66.88% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 453,676 328,121 201,990 156,903 123,509 38.40%
NOSH 487,824 200,073 196,107 196,129 196,046 25.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.75% 34.25% 34.85% 29.43% 26.16% -
ROE 11.86% 25.62% 30.63% 22.64% 23.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 62.39 121.64 89.54 61.53 57.15 2.21%
EPS 11.03 42.01 31.55 18.11 14.95 -7.31%
DPS 8.50 14.00 21.10 0.00 0.00 -
NAPS 0.93 1.64 1.03 0.80 0.63 10.21%
Adjusted Per Share Value based on latest NOSH - 195,960
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.44 27.54 19.87 13.65 12.68 28.35%
EPS 6.09 9.51 7.00 4.02 3.32 16.36%
DPS 4.69 3.17 4.68 0.00 0.00 -
NAPS 0.5133 0.3712 0.2285 0.1775 0.1397 38.41%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 1.46 2.29 3.38 2.61 0.00 -
P/RPS 2.34 1.88 3.78 4.24 0.00 -
P/EPS 13.24 5.45 10.71 14.41 0.00 -
EY 7.55 18.34 9.33 6.94 0.00 -
DY 5.82 6.11 6.24 0.00 0.00 -
P/NAPS 1.57 1.40 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/10 18/02/09 29/02/08 12/02/07 - -
Price 1.49 1.50 3.26 2.86 0.00 -
P/RPS 2.39 1.23 3.64 4.65 0.00 -
P/EPS 13.51 3.57 10.33 15.79 0.00 -
EY 7.40 28.01 9.68 6.33 0.00 -
DY 5.70 9.33 6.47 0.00 0.00 -
P/NAPS 1.60 0.91 3.17 3.57 0.00 -

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
Post a Comment