[THPLANT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.03%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,308 133,492 133,314 130,146 82,342 115,969 84,225 12.43%
PBT 25,495 14,971 18,769 27,763 19,698 49,518 34,659 -4.98%
Tax -1,990 -2,124 -2,133 -8,633 10,050 -11,810 -8,635 -21.68%
NP 23,505 12,847 16,636 19,130 29,748 37,708 26,024 -1.68%
-
NP to SH 19,175 6,192 12,201 15,418 19,209 33,122 21,531 -1.91%
-
Tax Rate 7.81% 14.19% 11.36% 31.10% -51.02% 23.85% 24.91% -
Total Cost 146,803 120,645 116,678 111,016 52,594 78,261 58,201 16.65%
-
Net Worth 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 468,702 18.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 468,702 18.36%
NOSH 883,851 884,571 884,014 878,978 519,162 508,786 488,231 10.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.80% 9.62% 12.48% 14.70% 36.13% 32.52% 30.90% -
ROE 1.49% 0.51% 1.01% 1.35% 3.14% 5.66% 4.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.27 15.09 15.08 14.81 15.86 22.79 17.25 1.86%
EPS 2.17 0.70 1.38 1.75 3.70 6.51 4.41 -11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.37 1.36 1.30 1.18 1.15 0.96 7.23%
Adjusted Per Share Value based on latest NOSH - 878,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.27 15.10 15.08 14.72 9.32 13.12 9.53 12.43%
EPS 2.17 0.70 1.38 1.74 2.17 3.75 2.44 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.3711 1.3603 1.2928 0.6931 0.662 0.5303 18.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.37 1.73 1.72 2.38 1.95 1.51 -
P/RPS 5.76 9.08 11.47 11.62 15.01 8.56 8.75 -6.72%
P/EPS 51.16 195.71 125.35 98.06 64.32 29.95 34.24 6.91%
EY 1.95 0.51 0.80 1.02 1.55 3.34 2.92 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.27 1.32 2.02 1.70 1.57 -11.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 -
Price 1.12 1.26 1.63 1.90 2.34 1.99 1.66 -
P/RPS 5.81 8.35 10.81 12.83 14.75 8.73 9.62 -8.05%
P/EPS 51.63 180.00 118.10 108.32 63.24 30.57 37.64 5.40%
EY 1.94 0.56 0.85 0.92 1.58 3.27 2.66 -5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.20 1.46 1.98 1.73 1.73 -12.61%

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