[THPLANT] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.85%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 98,768 154,548 99,106 131,098 128,531 87,357 41,975 15.32%
PBT 6,266 30,801 116,297 48,590 70,151 33,150 17,983 -16.10%
Tax 1,975 9,854 -17,477 -264 -18,061 -7,807 -3,781 -
NP 8,241 40,655 98,820 48,326 52,090 25,343 14,202 -8.66%
-
NP to SH 10,441 37,376 104,393 37,710 42,552 22,542 14,815 -5.66%
-
Tax Rate -31.52% -31.99% 15.03% 0.54% 25.75% 23.55% 21.03% -
Total Cost 90,527 113,893 286 82,772 76,441 62,014 27,773 21.75%
-
Net Worth 1,212,217 1,190,037 1,121,878 625,955 512,968 453,767 328,332 24.30%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 17,696 31,910 7,284 63,613 61,067 41,473 15,015 2.77%
Div Payout % 169.49% 85.38% 6.98% 168.69% 143.51% 183.98% 101.35% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,212,217 1,190,037 1,121,878 625,955 512,968 453,767 328,332 24.30%
NOSH 884,830 881,509 728,492 508,906 488,541 487,922 200,202 28.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.34% 26.31% 99.71% 36.86% 40.53% 29.01% 33.83% -
ROE 0.86% 3.14% 9.31% 6.02% 8.30% 4.97% 4.51% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.16 17.53 13.60 25.76 26.31 17.90 20.97 -9.97%
EPS 1.18 4.24 14.33 7.41 8.71 4.62 7.40 -26.35%
DPS 2.00 3.62 1.00 12.50 12.50 8.50 7.50 -19.76%
NAPS 1.37 1.35 1.54 1.23 1.05 0.93 1.64 -2.95%
Adjusted Per Share Value based on latest NOSH - 508,906
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.17 17.49 11.21 14.83 14.54 9.88 4.75 15.30%
EPS 1.18 4.23 11.81 4.27 4.81 2.55 1.68 -5.71%
DPS 2.00 3.61 0.82 7.20 6.91 4.69 1.70 2.74%
NAPS 1.3715 1.3464 1.2693 0.7082 0.5804 0.5134 0.3715 24.30%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.70 1.88 1.99 2.12 2.08 1.46 2.29 -
P/RPS 15.23 10.72 14.63 8.23 7.91 8.15 10.92 5.69%
P/EPS 144.07 44.34 13.89 28.61 23.88 31.60 30.95 29.20%
EY 0.69 2.26 7.20 3.50 4.19 3.16 3.23 -22.67%
DY 1.18 1.93 0.50 5.90 6.01 5.82 3.28 -15.65%
P/NAPS 1.24 1.39 1.29 1.72 1.98 1.57 1.40 -2.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 21/02/12 21/02/11 22/02/10 18/02/09 -
Price 1.63 1.82 2.02 2.75 1.90 1.49 1.50 -
P/RPS 14.60 10.38 14.85 10.68 7.22 8.32 7.15 12.62%
P/EPS 138.14 42.92 14.10 37.11 21.81 32.25 20.27 37.67%
EY 0.72 2.33 7.09 2.69 4.58 3.10 4.93 -27.42%
DY 1.23 1.99 0.50 4.55 6.58 5.70 5.00 -20.83%
P/NAPS 1.19 1.35 1.31 2.24 1.81 1.60 0.91 4.57%

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