[THPLANT] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -284.87%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 881,259 760,804 555,097 493,650 519,324 689,216 562,310 7.77%
PBT 125,808 137,869 54,462 -245,010 -678,111 86,688 127,296 -0.19%
Tax -37,872 -36,300 -27,002 -28,125 19,729 -35,935 23,173 -
NP 87,936 101,569 27,460 -273,135 -658,382 50,753 150,469 -8.55%
-
NP to SH 68,771 70,166 13,991 -226,498 -594,608 36,730 147,070 -11.89%
-
Tax Rate 30.10% 26.33% 49.58% - - 41.45% -18.20% -
Total Cost 793,323 659,235 527,637 766,785 1,177,706 638,463 411,841 11.54%
-
Net Worth 698,242 645,211 583,341 565,664 795,465 1,308,099 1,414,161 -11.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 26,515 - - - - 31,818 53,031 -10.90%
Div Payout % 38.56% - - - - 86.63% 36.06% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 698,242 645,211 583,341 565,664 795,465 1,308,099 1,414,161 -11.09%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.98% 13.35% 4.95% -55.33% -126.78% 7.36% 26.76% -
ROE 9.85% 10.87% 2.40% -40.04% -74.75% 2.81% 10.40% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 99.71 86.08 62.80 55.85 58.76 77.98 63.62 7.77%
EPS 6.75 7.94 1.58 -25.63 -67.27 4.16 16.64 -13.95%
DPS 3.00 0.00 0.00 0.00 0.00 3.60 6.00 -10.90%
NAPS 0.79 0.73 0.66 0.64 0.90 1.48 1.60 -11.09%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 99.71 86.08 62.80 55.85 58.76 77.98 63.62 7.77%
EPS 6.75 7.94 1.58 -25.63 -67.27 4.16 16.64 -13.95%
DPS 3.00 0.00 0.00 0.00 0.00 3.60 6.00 -10.90%
NAPS 0.79 0.73 0.66 0.64 0.90 1.48 1.60 -11.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.525 0.60 0.57 0.65 0.465 1.15 1.10 -
P/RPS 0.53 0.70 0.91 1.16 0.79 1.47 1.73 -17.88%
P/EPS 6.75 7.56 36.01 -2.54 -0.69 27.67 6.61 0.34%
EY 14.82 13.23 2.78 -39.43 -144.68 3.61 15.13 -0.34%
DY 5.71 0.00 0.00 0.00 0.00 3.13 5.45 0.77%
P/NAPS 0.66 0.82 0.86 1.02 0.52 0.78 0.69 -0.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 22/02/22 23/03/21 26/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.60 0.895 0.505 0.405 0.57 0.985 1.20 -
P/RPS 0.60 1.04 0.80 0.73 0.97 1.26 1.89 -17.39%
P/EPS 7.71 11.27 31.90 -1.58 -0.85 23.70 7.21 1.12%
EY 12.97 8.87 3.13 -63.27 -118.03 4.22 13.87 -1.11%
DY 5.00 0.00 0.00 0.00 0.00 3.65 5.00 0.00%
P/NAPS 0.76 1.23 0.77 0.63 0.63 0.67 0.75 0.22%

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