[THPLANT] YoY Quarter Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- -20.16%
YoY- 99.61%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Revenue 112,713 76,001 84,889 67,787 36,560 36,560 22,083 38.51%
PBT 54,240 12,545 10,993 32,790 14,733 14,733 6,070 54.92%
Tax -14,963 -3,374 -1,111 -9,919 -3,249 -3,249 -1,570 56.93%
NP 39,277 9,171 9,882 22,871 11,484 11,484 4,500 54.19%
-
NP to SH 32,164 7,609 10,046 22,923 11,484 11,484 4,500 48.16%
-
Tax Rate 27.59% 26.90% 10.11% 30.25% 22.05% 22.05% 25.86% -
Total Cost 73,436 66,830 75,007 44,916 25,076 25,076 17,583 33.07%
-
Net Worth 546,181 448,735 419,396 221,582 160,697 0 133,624 32.50%
Dividend
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Div - - - 196 24,496 - - -
Div Payout % - - - 0.86% 213.31% - - -
Equity
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Net Worth 546,181 448,735 419,396 221,582 160,697 0 133,624 32.50%
NOSH 505,723 487,756 487,669 196,090 195,972 195,972 196,506 20.79%
Ratio Analysis
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
NP Margin 34.85% 12.07% 11.64% 33.74% 31.41% 31.41% 20.38% -
ROE 5.89% 1.70% 2.40% 10.35% 7.15% 0.00% 3.37% -
Per Share
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 22.29 15.58 17.41 34.57 18.66 18.66 11.24 14.66%
EPS 6.36 1.56 2.06 11.69 5.86 5.86 2.29 22.65%
DPS 0.00 0.00 0.00 0.10 12.50 0.00 0.00 -
NAPS 1.08 0.92 0.86 1.13 0.82 0.00 0.68 9.68%
Adjusted Per Share Value based on latest NOSH - 196,090
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
RPS 12.75 8.60 9.60 7.67 4.14 4.14 2.50 38.49%
EPS 3.64 0.86 1.14 2.59 1.30 1.30 0.51 48.11%
DPS 0.00 0.00 0.00 0.02 2.77 0.00 0.00 -
NAPS 0.618 0.5077 0.4745 0.2507 0.1818 0.00 0.1512 32.50%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Date 30/06/11 30/06/10 30/06/09 01/04/08 29/06/07 30/03/07 30/06/06 -
Price 2.04 1.45 1.58 3.04 3.44 3.28 1.88 -
P/RPS 9.15 9.31 9.08 8.79 18.44 17.58 16.73 -11.36%
P/EPS 32.08 92.95 76.70 26.01 58.70 55.97 82.10 -17.12%
EY 3.12 1.08 1.30 3.85 1.70 1.79 1.22 20.64%
DY 0.00 0.00 0.00 0.03 3.63 0.00 0.00 -
P/NAPS 1.89 1.58 1.84 2.69 4.20 0.00 2.76 -7.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 01/04/08 30/06/07 01/04/07 30/06/06 CAGR
Date 21/07/11 30/07/10 30/07/09 29/07/08 09/08/07 - 15/08/06 -
Price 2.10 1.55 1.59 3.44 3.30 0.00 2.22 -
P/RPS 9.42 9.95 9.13 9.95 17.69 0.00 19.75 -13.75%
P/EPS 33.02 99.36 77.18 29.43 56.31 0.00 96.94 -19.36%
EY 3.03 1.01 1.30 3.40 1.78 0.00 1.03 24.07%
DY 0.00 0.00 0.00 0.03 3.79 0.00 0.00 -
P/NAPS 1.94 1.68 1.85 3.04 4.02 0.00 3.26 -9.85%

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