[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

THPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	170,308	133,492	133,314	130,146	82,342	115,969	84,225	12.43%
YoY %	27.58%	0.13%	2.43%	58.06%	-29.00%	37.69%	-	-
Horiz. %	202.21%	158.49%	158.28%	154.52%	97.76%	137.69%	100.00%	-
PBT	25,495	14,971	18,769	27,763	19,698	49,518	34,659	-4.98%
YoY %	70.30%	-20.24%	-32.40%	40.94%	-60.22%	42.87%	-	-
Horiz. %	73.56%	43.20%	54.15%	80.10%	56.83%	142.87%	100.00%	-
Tax	-1,990	-2,124	-2,133	-8,633	10,050	-11,810	-8,635	-21.68%
YoY %	6.31%	0.42%	75.29%	-185.90%	185.10%	-36.77%	-	-
Horiz. %	23.05%	24.60%	24.70%	99.98%	-116.39%	136.77%	100.00%	-
NP	23,505	12,847	16,636	19,130	29,748	37,708	26,024	-1.68%
YoY %	82.96%	-22.78%	-13.04%	-35.69%	-21.11%	44.90%	-	-
Horiz. %	90.32%	49.37%	63.93%	73.51%	114.31%	144.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,175	6,192	12,201	15,418	19,209	33,122	21,531	-1.91%
YoY %	209.67%	-49.25%	-20.87%	-19.74%	-42.01%	53.83%	-	-
Horiz. %	89.06%	28.76%	56.67%	71.61%	89.22%	153.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.81%	14.19%	11.36%	31.10%	-51.02%	23.85%	24.91%	-
YoY %	-44.96%	24.91%	-63.47%	160.96%	-313.92%	-4.26%	-	-
Horiz. %	31.35%	56.97%	45.60%	124.85%	-204.82%	95.74%	100.00%	-
Total Cost	146,803	120,645	116,678	111,016	52,594	78,261	58,201	16.65%
YoY %	21.68%	3.40%	5.10%	111.08%	-32.80%	34.47%	-	-
Horiz. %	252.23%	207.29%	200.47%	190.75%	90.37%	134.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,290,422	1,211,862	1,202,259	1,142,671	612,611	585,104	468,702	18.36%
YoY %	6.48%	0.80%	5.21%	86.52%	4.70%	24.83%	-	-
Horiz. %	275.32%	258.56%	256.51%	243.79%	130.70%	124.83%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,290,422	1,211,862	1,202,259	1,142,671	612,611	585,104	468,702	18.36%
YoY %	6.48%	0.80%	5.21%	86.52%	4.70%	24.83%	-	-
Horiz. %	275.32%	258.56%	256.51%	243.79%	130.70%	124.83%	100.00%	-
NOSH	883,851	884,571	884,014	878,978	519,162	508,786	488,231	10.38%
YoY %	-0.08%	0.06%	0.57%	69.31%	2.04%	4.21%	-	-
Horiz. %	181.03%	181.18%	181.06%	180.03%	106.34%	104.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	13.80%	9.62%	12.48%	14.70%	36.13%	32.52%	30.90%	-
YoY %	43.45%	-22.92%	-15.10%	-59.31%	11.10%	5.24%	-	-
Horiz. %	44.66%	31.13%	40.39%	47.57%	116.93%	105.24%	100.00%	-
ROE	1.49%	0.51%	1.01%	1.35%	3.14%	5.66%	4.59%	-
YoY %	192.16%	-49.50%	-25.19%	-57.01%	-44.52%	23.31%	-	-
Horiz. %	32.46%	11.11%	22.00%	29.41%	68.41%	123.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	19.27	15.09	15.08	14.81	15.86	22.79	17.25	1.86%
YoY %	27.70%	0.07%	1.82%	-6.62%	-30.41%	32.12%	-	-
Horiz. %	111.71%	87.48%	87.42%	85.86%	91.94%	132.12%	100.00%	-
EPS	2.17	0.70	1.38	1.75	3.70	6.51	4.41	-11.13%
YoY %	210.00%	-49.28%	-21.14%	-52.70%	-43.16%	47.62%	-	-
Horiz. %	49.21%	15.87%	31.29%	39.68%	83.90%	147.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.46	1.37	1.36	1.30	1.18	1.15	0.96	7.23%
YoY %	6.57%	0.74%	4.62%	10.17%	2.61%	19.79%	-	-
Horiz. %	152.08%	142.71%	141.67%	135.42%	122.92%	119.79%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 878,978
RPS	19.27	15.10	15.08	14.72	9.32	13.12	9.53	12.43%
YoY %	27.62%	0.13%	2.45%	57.94%	-28.96%	37.67%	-	-
Horiz. %	202.20%	158.45%	158.24%	154.46%	97.80%	137.67%	100.00%	-
EPS	2.17	0.70	1.38	1.74	2.17	3.75	2.44	-1.93%
YoY %	210.00%	-49.28%	-20.69%	-19.82%	-42.13%	53.69%	-	-
Horiz. %	88.93%	28.69%	56.56%	71.31%	88.93%	153.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.46	1.3711	1.3603	1.2928	0.6931	0.662	0.5303	18.36%
YoY %	6.48%	0.79%	5.22%	86.52%	4.70%	24.83%	-	-
Horiz. %	275.32%	258.55%	256.52%	243.79%	130.70%	124.83%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-36.56%	-20.84%	-1.29%	-22.58%	75.35%	-2.17%	-	-
Horiz. %	65.83%	103.77%	131.09%	132.80%	171.54%	97.83%	100.00%	-
P/EPS	51.16	195.71	125.35	98.06	64.32	29.95	34.24	6.91%
YoY %	-73.86%	56.13%	27.83%	52.46%	114.76%	-12.53%	-	-
Horiz. %	149.42%	571.58%	366.09%	286.39%	187.85%	87.47%	100.00%	-
EY	1.95	0.51	0.80	1.02	1.55	3.34	2.92	-6.50%
YoY %	282.35%	-36.25%	-21.57%	-34.19%	-53.59%	14.38%	-	-
Horiz. %	66.78%	17.47%	27.40%	34.93%	53.08%	114.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.76	1.00	1.27	1.32	2.02	1.70	1.57	-11.37%
YoY %	-24.00%	-21.26%	-3.79%	-34.65%	18.82%	8.28%	-	-
Horiz. %	48.41%	63.69%	80.89%	84.08%	128.66%	108.28%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-30.42%	-22.76%	-15.74%	-13.02%	68.96%	-9.25%	-	-
Horiz. %	60.40%	86.80%	112.37%	133.37%	153.33%	90.75%	100.00%	-
P/EPS	51.63	180.00	118.10	108.32	63.24	30.57	37.64	5.40%
YoY %	-71.32%	52.41%	9.03%	71.28%	106.87%	-18.78%	-	-
Horiz. %	137.17%	478.21%	313.76%	287.78%	168.01%	81.22%	100.00%	-
EY	1.94	0.56	0.85	0.92	1.58	3.27	2.66	-5.12%
YoY %	246.43%	-34.12%	-7.61%	-41.77%	-51.68%	22.93%	-	-
Horiz. %	72.93%	21.05%	31.95%	34.59%	59.40%	122.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.92	1.20	1.46	1.98	1.73	1.73	-12.61%
YoY %	-16.30%	-23.33%	-17.81%	-26.26%	14.45%	0.00%	-	-
Horiz. %	44.51%	53.18%	69.36%	84.39%	114.45%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos