[THPLANT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.86%
YoY- -27.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 82,342 115,969 84,225 72,129 68,003 48,845 41,139 12.24%
PBT 19,698 49,518 34,659 13,517 26,259 21,353 17,656 1.83%
Tax 10,050 -11,810 -8,635 -672 -8,643 -3,792 -5,257 -
NP 29,748 37,708 26,024 12,845 17,616 17,561 12,399 15.68%
-
NP to SH 19,209 33,122 21,531 12,845 17,602 17,561 12,399 7.56%
-
Tax Rate -51.02% 23.85% 24.91% 4.97% 32.91% 17.76% 29.77% -
Total Cost 52,594 78,261 58,201 59,284 50,387 31,284 28,740 10.58%
-
Net Worth 612,611 585,104 468,702 429,794 225,415 178,353 145,178 27.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 612,611 585,104 468,702 429,794 225,415 178,353 145,178 27.09%
NOSH 519,162 508,786 488,231 488,403 196,013 195,993 196,186 17.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.13% 32.52% 30.90% 17.81% 25.90% 35.95% 30.14% -
ROE 3.14% 5.66% 4.59% 2.99% 7.81% 9.85% 8.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.86 22.79 17.25 14.77 34.69 24.92 20.97 -4.54%
EPS 3.70 6.51 4.41 2.63 8.98 8.96 6.32 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 0.96 0.88 1.15 0.91 0.74 8.07%
Adjusted Per Share Value based on latest NOSH - 488,403
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.32 13.12 9.53 8.16 7.69 5.53 4.65 12.27%
EPS 2.17 3.75 2.44 1.45 1.99 1.99 1.40 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6931 0.662 0.5303 0.4863 0.255 0.2018 0.1643 27.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.95 1.51 1.58 3.10 3.30 1.95 -
P/RPS 15.01 8.56 8.75 10.70 8.94 13.24 9.30 8.29%
P/EPS 64.32 29.95 34.24 60.08 34.52 36.83 30.85 13.01%
EY 1.55 3.34 2.92 1.66 2.90 2.72 3.24 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.70 1.57 1.80 2.70 3.63 2.64 -4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 08/12/06 -
Price 2.34 1.99 1.66 1.55 2.45 3.46 2.62 -
P/RPS 14.75 8.73 9.62 10.50 7.06 13.88 12.49 2.80%
P/EPS 63.24 30.57 37.64 58.94 27.28 38.62 41.46 7.28%
EY 1.58 3.27 2.66 1.70 3.67 2.59 2.41 -6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.73 1.73 1.76 2.13 3.80 3.54 -9.22%

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