[THPLANT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.94%
YoY- 399.9%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
Revenue 254,850 263,986 245,044 136,773 43,269 80.49%
PBT 68,487 137,825 126,388 60,306 12,679 75.36%
Tax -17,793 -40,514 -34,387 -14,085 -3,433 72.97%
NP 50,694 97,311 92,001 46,221 9,246 76.24%
-
NP to SH 50,837 97,515 92,783 46,221 9,246 76.40%
-
Tax Rate 25.98% 29.40% 27.21% 23.36% 27.08% -
Total Cost 204,156 166,675 153,043 90,552 34,023 81.61%
-
Net Worth 419,396 0 221,582 160,697 133,624 46.36%
Dividend
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
Div 15,015 60,640 41,569 48,991 - -
Div Payout % 29.54% 62.19% 44.80% 105.99% - -
Equity
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
Net Worth 419,396 0 221,582 160,697 133,624 46.36%
NOSH 487,669 190,701 196,090 195,972 196,506 35.35%
Ratio Analysis
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
NP Margin 19.89% 36.86% 37.54% 33.79% 21.37% -
ROE 12.12% 0.00% 41.87% 28.76% 6.92% -
Per Share
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
RPS 52.26 138.43 124.96 69.79 22.02 33.35%
EPS 10.42 51.13 47.32 23.59 4.71 30.26%
DPS 3.08 31.80 21.20 25.00 0.00 -
NAPS 0.86 0.00 1.13 0.82 0.68 8.13%
Adjusted Per Share Value based on latest NOSH - 195,972
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
RPS 22.83 23.65 21.95 12.25 3.88 80.43%
EPS 4.55 8.73 8.31 4.14 0.83 76.23%
DPS 1.34 5.43 3.72 4.39 0.00 -
NAPS 0.3757 0.00 0.1985 0.1439 0.1197 46.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
Date 30/06/09 30/06/08 01/04/08 29/06/07 30/06/06 -
Price 1.58 3.44 3.04 3.44 1.88 -
P/RPS 3.02 2.49 2.43 4.93 8.54 -29.26%
P/EPS 15.16 6.73 6.42 14.59 39.96 -27.58%
EY 6.60 14.86 15.56 6.86 2.50 38.16%
DY 1.95 9.24 6.97 7.27 0.00 -
P/NAPS 1.84 0.00 2.69 4.20 2.76 -12.63%
Price Multiplier on Announcement Date
30/06/09 30/06/08 01/04/08 30/06/07 30/06/06 CAGR
Date 30/07/09 - 29/07/08 - - -
Price 1.59 0.00 3.44 0.00 0.00 -
P/RPS 3.04 0.00 2.75 0.00 0.00 -
P/EPS 15.25 0.00 7.27 0.00 0.00 -
EY 6.56 0.00 13.75 0.00 0.00 -
DY 1.94 0.00 6.16 0.00 0.00 -
P/NAPS 1.85 0.00 3.04 0.00 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