[THPLANT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.04%
YoY- -70.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 95,046 75,055 77,215 59,983 65,608 27,378 21,186 28.39%
PBT 25,104 30,674 27,197 13,252 38,474 12,677 6,847 24.15%
Tax -9,358 -6,220 -6,067 -4,258 -9,810 -3,439 -2,101 28.24%
NP 15,746 24,454 21,130 8,994 28,664 9,238 4,746 22.10%
-
NP to SH 13,066 21,833 17,790 8,374 28,710 9,238 4,746 18.36%
-
Tax Rate 37.28% 20.28% 22.31% 32.13% 25.50% 27.13% 30.68% -
Total Cost 79,300 50,601 56,085 50,989 36,944 18,140 16,440 29.95%
-
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
NOSH 516,442 500,756 487,397 486,860 196,106 196,135 196,115 17.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.57% 32.58% 27.37% 14.99% 43.69% 33.74% 22.40% -
ROE 2.01% 4.32% 3.76% 1.95% 12.51% 5.53% 3.67% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.40 14.99 15.84 12.32 33.46 13.96 10.80 9.27%
EPS 2.53 4.36 3.65 1.72 14.64 4.71 2.42 0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.01 0.97 0.88 1.17 0.8518 0.66 11.36%
Adjusted Per Share Value based on latest NOSH - 486,860
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.75 8.49 8.74 6.79 7.42 3.10 2.40 28.36%
EPS 1.48 2.47 2.01 0.95 3.25 1.05 0.54 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7362 0.5722 0.5349 0.4847 0.2596 0.189 0.1464 30.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 2.85 2.04 1.54 1.49 3.10 3.28 0.00 -
P/RPS 15.49 13.61 9.72 12.09 9.27 23.50 0.00 -
P/EPS 112.65 46.79 42.19 86.63 21.17 69.64 0.00 -
EY 0.89 2.14 2.37 1.15 4.72 1.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.02 1.59 1.69 2.65 3.85 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/04/12 21/04/11 26/04/10 30/07/09 29/04/08 22/05/07 30/05/06 -
Price 2.81 2.18 1.58 1.59 3.48 3.50 1.91 -
P/RPS 15.27 14.54 9.97 12.91 10.40 25.07 17.68 -2.41%
P/EPS 111.07 50.00 43.29 92.44 23.77 74.31 78.93 5.85%
EY 0.90 2.00 2.31 1.08 4.21 1.35 1.27 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.16 1.63 1.81 2.97 4.11 2.89 -4.22%

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