[THPLANT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -21.8%
YoY- -74.58%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 138,558 155,425 132,406 110,180 132,589 95,805 99,352 5.69%
PBT 2,239 10,042 6,049 9,240 21,583 7,430 24,753 -32.98%
Tax 1,782 -711 3,805 -2,717 5,028 3,037 -1,531 -
NP 4,021 9,331 9,854 6,523 26,611 10,467 23,222 -25.33%
-
NP to SH 200 7,196 7,581 5,145 20,243 7,104 19,886 -53.52%
-
Tax Rate -79.59% 7.08% -62.90% 29.40% -23.30% -40.87% 6.19% -
Total Cost 134,537 146,094 122,552 103,657 105,978 85,338 76,130 9.95%
-
Net Worth 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 14.13%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 14.13%
NOSH 883,851 883,851 883,851 887,068 883,730 877,320 517,864 9.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.90% 6.00% 7.44% 5.92% 20.07% 10.93% 23.37% -
ROE 0.02% 0.55% 0.60% 0.42% 1.71% 0.63% 3.34% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.68 17.58 14.98 12.42 15.00 10.92 19.18 -3.30%
EPS 0.02 0.81 0.86 0.58 2.29 0.81 3.84 -58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.44 1.37 1.34 1.28 1.15 4.40%
Adjusted Per Share Value based on latest NOSH - 887,068
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.68 17.58 14.98 12.47 15.00 10.84 11.24 5.70%
EPS 0.02 0.81 0.86 0.58 2.29 0.80 2.25 -54.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.44 1.375 1.3398 1.2705 0.6738 14.13%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.655 1.16 1.09 1.56 2.02 1.85 2.28 -
P/RPS 4.18 6.60 7.28 12.56 13.46 16.94 11.88 -15.97%
P/EPS 2,894.61 142.48 127.08 268.97 88.19 228.47 59.38 91.07%
EY 0.03 0.70 0.79 0.37 1.13 0.44 1.68 -48.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.76 1.14 1.51 1.45 1.98 -22.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 26/08/16 28/08/15 19/08/14 20/08/13 03/08/12 -
Price 0.70 1.12 1.10 1.19 1.92 1.78 2.42 -
P/RPS 4.47 6.37 7.34 9.58 12.80 16.30 12.61 -15.86%
P/EPS 3,093.48 137.56 128.25 205.17 83.82 219.82 63.02 91.29%
EY 0.03 0.73 0.78 0.49 1.19 0.45 1.59 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.76 0.76 0.87 1.43 1.39 2.10 -22.07%

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