[THPLANT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.33%
YoY- 70.02%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 128,531 87,357 41,975 62,804 36,275 0 -
PBT 70,151 33,150 17,983 33,771 18,517 0 -
Tax -18,061 -7,807 -3,781 -10,866 -4,643 0 -
NP 52,090 25,343 14,202 22,905 13,874 0 -
-
NP to SH 42,552 22,542 14,815 23,589 13,874 0 -
-
Tax Rate 25.75% 23.55% 21.03% 32.18% 25.07% - -
Total Cost 76,441 62,014 27,773 39,899 22,401 0 -
-
Net Worth 512,968 453,767 328,332 201,967 156,768 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 61,067 41,473 15,015 41,373 - - -
Div Payout % 143.51% 183.98% 101.35% 175.39% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 512,968 453,767 328,332 201,967 156,768 0 -
NOSH 488,541 487,922 200,202 196,084 195,960 0 -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 40.53% 29.01% 33.83% 36.47% 38.25% 0.00% -
ROE 8.30% 4.97% 4.51% 11.68% 8.85% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.31 17.90 20.97 32.03 18.51 0.00 -
EPS 8.71 4.62 7.40 12.03 7.08 0.00 -
DPS 12.50 8.50 7.50 21.10 0.00 0.00 -
NAPS 1.05 0.93 1.64 1.03 0.80 0.63 10.75%
Adjusted Per Share Value based on latest NOSH - 196,084
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.51 7.83 3.76 5.63 3.25 0.00 -
EPS 3.81 2.02 1.33 2.11 1.24 0.00 -
DPS 5.47 3.72 1.34 3.71 0.00 0.00 -
NAPS 0.4595 0.4065 0.2941 0.1809 0.1404 0.63 -6.11%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 2.08 1.46 2.29 3.38 2.61 0.00 -
P/RPS 7.91 8.15 10.92 10.55 14.10 0.00 -
P/EPS 23.88 31.60 30.95 28.10 36.86 0.00 -
EY 4.19 3.16 3.23 3.56 2.71 0.00 -
DY 6.01 5.82 3.28 6.24 0.00 0.00 -
P/NAPS 1.98 1.57 1.40 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/11 22/02/10 18/02/09 29/02/08 12/02/07 - -
Price 1.90 1.49 1.50 3.26 2.86 0.00 -
P/RPS 7.22 8.32 7.15 10.18 15.45 0.00 -
P/EPS 21.81 32.25 20.27 27.10 40.40 0.00 -
EY 4.58 3.10 4.93 3.69 2.48 0.00 -
DY 6.58 5.70 5.00 6.47 0.00 0.00 -
P/NAPS 1.81 1.60 0.91 3.17 3.57 0.00 -

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
Post a Comment