[THPLANT] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 47.16%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 216,639 213,392 205,866 167,430 136,007 140,909 189,536 2.25%
PBT 28,548 23,881 59,695 37,776 -48,791 -23,670 22,387 4.13%
Tax -7,493 -7,737 -19,932 -13,912 8,778 1,148 -8,237 -1.56%
NP 21,055 16,144 39,763 23,864 -40,013 -22,522 14,150 6.84%
-
NP to SH 17,553 14,367 26,805 15,772 -31,609 -19,803 11,454 7.37%
-
Tax Rate 26.25% 32.40% 33.39% 36.83% - - 36.79% -
Total Cost 195,584 197,248 166,103 143,566 176,020 163,431 175,386 1.83%
-
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 14,141 -
Div Payout % - - - - - - 123.46% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.72% 7.57% 19.31% 14.25% -29.42% -15.98% 7.47% -
ROE 2.51% 2.14% 4.15% 2.70% -4.31% -1.52% 0.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.51 24.14 23.29 18.94 15.39 15.94 21.44 2.25%
EPS 1.50 1.13 3.03 1.78 -3.58 -2.24 1.30 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.51 24.14 23.29 18.94 15.39 15.94 21.44 2.25%
EPS 1.50 1.13 3.03 1.78 -3.58 -2.24 1.30 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.395 0.55 0.42 0.30 0.68 1.11 -
P/RPS 2.20 1.64 2.36 2.22 1.95 4.27 5.18 -13.29%
P/EPS 27.19 24.30 18.14 23.54 -8.39 -30.35 85.65 -17.39%
EY 3.68 4.12 5.51 4.25 -11.92 -3.29 1.17 21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 0.68 0.52 0.75 0.64 0.36 0.46 0.74 -1.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 0.515 0.505 0.735 0.53 0.50 0.57 1.08 -
P/RPS 2.10 2.09 3.16 2.80 3.25 3.58 5.04 -13.57%
P/EPS 25.93 31.07 24.24 29.70 -13.98 -25.44 83.34 -17.67%
EY 3.86 3.22 4.13 3.37 -7.15 -3.93 1.20 21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.65 0.66 1.01 0.80 0.60 0.39 0.72 -1.68%

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