[THPLANT] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.53%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 82,304 124,246 89,453 95,046 75,055 77,215 59,983 5.41%
PBT 320 12,016 5,049 25,104 30,674 27,197 13,252 -46.22%
Tax 4,771 -3,607 1,200 -9,358 -6,220 -6,067 -4,258 -
NP 5,091 8,409 6,249 15,746 24,454 21,130 8,994 -9.04%
-
NP to SH 6,579 5,706 3,209 13,066 21,833 17,790 8,374 -3.93%
-
Tax Rate -1,490.94% 30.02% -23.77% 37.28% 20.28% 22.31% 32.13% -
Total Cost 77,213 115,837 83,204 79,300 50,601 56,085 50,989 7.15%
-
Net Worth 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 428,437 19.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 428,437 19.15%
NOSH 889,054 877,343 729,318 516,442 500,756 487,397 486,860 10.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.19% 6.77% 6.99% 16.57% 32.58% 27.37% 14.99% -
ROE 0.54% 0.48% 0.29% 2.01% 4.32% 3.76% 1.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.26 14.16 12.27 18.40 14.99 15.84 12.32 -4.64%
EPS 0.74 0.65 0.44 2.53 4.36 3.65 1.72 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.54 1.26 1.01 0.97 0.88 7.78%
Adjusted Per Share Value based on latest NOSH - 516,442
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.31 14.06 10.12 10.75 8.49 8.74 6.79 5.39%
EPS 0.74 0.65 0.36 1.48 2.47 2.01 0.95 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3881 1.35 1.2707 0.7362 0.5722 0.5349 0.4847 19.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.59 2.01 2.11 2.85 2.04 1.54 1.49 -
P/RPS 17.18 14.19 17.20 15.49 13.61 9.72 12.09 6.02%
P/EPS 214.86 309.05 479.55 112.65 46.79 42.19 86.63 16.33%
EY 0.47 0.32 0.21 0.89 2.14 2.37 1.15 -13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.48 1.37 2.26 2.02 1.59 1.69 -6.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 21/05/14 31/05/13 24/04/12 21/04/11 26/04/10 30/07/09 -
Price 1.54 2.17 2.24 2.81 2.18 1.58 1.59 -
P/RPS 16.64 15.32 18.26 15.27 14.54 9.97 12.91 4.31%
P/EPS 208.11 333.66 509.09 111.07 50.00 43.29 92.44 14.47%
EY 0.48 0.30 0.20 0.90 2.00 2.31 1.08 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.60 1.45 2.23 2.16 1.63 1.81 -7.68%

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