[THPLANT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.1%
YoY- -35.98%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 375,846 434,835 365,972 304,358 243,373 175,587 120,683 20.82%
PBT 185,852 183,022 144,552 70,912 115,506 82,534 49,090 24.81%
Tax -18,316 -33,257 -36,137 -13,848 -32,152 -21,346 -13,571 5.11%
NP 167,536 149,765 108,415 57,064 83,354 61,188 35,519 29.47%
-
NP to SH 156,554 124,829 89,482 53,807 84,051 61,872 35,519 28.01%
-
Tax Rate 9.86% 18.17% 25.00% 19.53% 27.84% 25.86% 27.65% -
Total Cost 208,310 285,070 257,557 247,294 160,019 114,399 85,164 16.06%
-
Net Worth 1,121,885 626,181 512,860 453,676 328,121 201,990 156,903 38.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 33,510 63,636 61,054 41,465 28,010 41,378 - -
Div Payout % 21.41% 50.98% 68.23% 77.06% 33.33% 66.88% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,121,885 626,181 512,860 453,676 328,121 201,990 156,903 38.75%
NOSH 728,496 509,090 488,438 487,824 200,073 196,107 196,129 24.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 44.58% 34.44% 29.62% 18.75% 34.25% 34.85% 29.43% -
ROE 13.95% 19.93% 17.45% 11.86% 25.62% 30.63% 22.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.59 85.41 74.93 62.39 121.64 89.54 61.53 -2.89%
EPS 21.49 24.52 18.32 11.03 42.01 31.55 18.11 2.89%
DPS 4.60 12.50 12.50 8.50 14.00 21.10 0.00 -
NAPS 1.54 1.23 1.05 0.93 1.64 1.03 0.80 11.52%
Adjusted Per Share Value based on latest NOSH - 487,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.52 49.20 41.41 34.44 27.54 19.87 13.65 20.82%
EPS 17.71 14.12 10.12 6.09 9.51 7.00 4.02 28.00%
DPS 3.79 7.20 6.91 4.69 3.17 4.68 0.00 -
NAPS 1.2693 0.7085 0.5803 0.5133 0.3712 0.2285 0.1775 38.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.99 2.12 2.08 1.46 2.29 3.38 2.61 -
P/RPS 3.86 2.48 2.78 2.34 1.88 3.78 4.24 -1.55%
P/EPS 9.26 8.65 11.35 13.24 5.45 10.71 14.41 -7.09%
EY 10.80 11.57 8.81 7.55 18.34 9.33 6.94 7.64%
DY 2.31 5.90 6.01 5.82 6.11 6.24 0.00 -
P/NAPS 1.29 1.72 1.98 1.57 1.40 3.28 3.26 -14.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 21/02/12 21/02/11 22/02/10 18/02/09 29/02/08 12/02/07 -
Price 2.02 2.75 1.90 1.49 1.50 3.26 2.86 -
P/RPS 3.92 3.22 2.54 2.39 1.23 3.64 4.65 -2.80%
P/EPS 9.40 11.22 10.37 13.51 3.57 10.33 15.79 -8.27%
EY 10.64 8.92 9.64 7.40 28.01 9.68 6.33 9.03%
DY 2.28 4.55 6.58 5.70 9.33 6.47 0.00 -
P/NAPS 1.31 2.24 1.81 1.60 0.91 3.17 3.57 -15.37%

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