[THPLANT] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 61.62%
YoY- 74.19%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 365,972 304,358 243,373 175,587 120,683 112,046 26.69%
PBT 144,552 70,912 115,506 82,534 49,090 42,526 27.70%
Tax -36,137 -13,848 -32,152 -21,346 -13,571 -13,217 22.26%
NP 108,415 57,064 83,354 61,188 35,519 29,309 29.88%
-
NP to SH 89,482 53,807 84,051 61,872 35,519 29,309 24.99%
-
Tax Rate 25.00% 19.53% 27.84% 25.86% 27.65% 31.08% -
Total Cost 257,557 247,294 160,019 114,399 85,164 82,737 25.48%
-
Net Worth 512,860 453,676 328,121 201,990 156,903 123,509 32.92%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 61,054 41,465 28,010 41,378 - - -
Div Payout % 68.23% 77.06% 33.33% 66.88% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 512,860 453,676 328,121 201,990 156,903 123,509 32.92%
NOSH 488,438 487,824 200,073 196,107 196,129 196,046 20.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 29.62% 18.75% 34.25% 34.85% 29.43% 26.16% -
ROE 17.45% 11.86% 25.62% 30.63% 22.64% 23.73% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 74.93 62.39 121.64 89.54 61.53 57.15 5.56%
EPS 18.32 11.03 42.01 31.55 18.11 14.95 4.14%
DPS 12.50 8.50 14.00 21.10 0.00 0.00 -
NAPS 1.05 0.93 1.64 1.03 0.80 0.63 10.75%
Adjusted Per Share Value based on latest NOSH - 196,084
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.41 34.44 27.54 19.87 13.65 12.68 26.68%
EPS 10.12 6.09 9.51 7.00 4.02 3.32 24.95%
DPS 6.91 4.69 3.17 4.68 0.00 0.00 -
NAPS 0.5803 0.5133 0.3712 0.2285 0.1775 0.1397 32.93%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 2.08 1.46 2.29 3.38 2.61 0.00 -
P/RPS 2.78 2.34 1.88 3.78 4.24 0.00 -
P/EPS 11.35 13.24 5.45 10.71 14.41 0.00 -
EY 8.81 7.55 18.34 9.33 6.94 0.00 -
DY 6.01 5.82 6.11 6.24 0.00 0.00 -
P/NAPS 1.98 1.57 1.40 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/11 22/02/10 18/02/09 29/02/08 12/02/07 - -
Price 1.90 1.49 1.50 3.26 2.86 0.00 -
P/RPS 2.54 2.39 1.23 3.64 4.65 0.00 -
P/EPS 10.37 13.51 3.57 10.33 15.79 0.00 -
EY 9.64 7.40 28.01 9.68 6.33 0.00 -
DY 6.58 5.70 9.33 6.47 0.00 0.00 -
P/NAPS 1.81 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