[THPLANT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -19.41%
YoY- -47.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
Revenue 441,465 400,524 312,702 254,850 245,044 263,986 141,352 24.21%
PBT 147,965 189,724 86,409 68,487 126,388 137,825 62,729 17.75%
Tax -22,963 -47,879 -17,920 -17,793 -34,387 -40,514 -15,593 7.64%
NP 125,002 141,845 68,489 50,694 92,001 97,311 47,136 20.40%
-
NP to SH 103,784 118,080 60,786 50,837 92,783 97,515 47,136 16.21%
-
Tax Rate 15.52% 25.24% 20.74% 25.98% 27.21% 29.40% 24.86% -
Total Cost 316,463 258,679 244,213 204,156 153,043 166,675 94,216 25.94%
-
Net Worth 595,544 546,181 448,735 419,396 221,582 0 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
Div 63,613 61,067 41,473 15,015 41,569 60,640 24,495 19.92%
Div Payout % 61.29% 51.72% 68.23% 29.54% 44.80% 62.19% 51.97% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
Net Worth 595,544 546,181 448,735 419,396 221,582 0 0 -
NOSH 517,864 505,723 487,756 487,669 196,090 190,701 195,972 20.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
NP Margin 28.32% 35.41% 21.90% 19.89% 37.54% 36.86% 33.35% -
ROE 17.43% 21.62% 13.55% 12.12% 41.87% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
RPS 85.25 79.20 64.11 52.26 124.96 138.43 72.13 3.23%
EPS 20.04 23.35 12.46 10.42 47.32 51.13 24.05 -3.41%
DPS 12.50 12.08 8.50 3.08 21.20 31.80 12.50 0.00%
NAPS 1.15 1.08 0.92 0.86 1.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 487,669
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
RPS 39.54 35.88 28.01 22.83 21.95 23.65 12.66 24.21%
EPS 9.30 10.58 5.44 4.55 8.31 8.73 4.22 16.23%
DPS 5.70 5.47 3.72 1.34 3.72 5.43 2.19 19.97%
NAPS 0.5335 0.4892 0.402 0.3757 0.1985 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/03/07 -
Price 2.28 2.04 1.45 1.58 3.04 3.44 3.28 -
P/RPS 2.67 2.58 2.26 3.02 2.43 2.49 4.55 -9.65%
P/EPS 11.38 8.74 11.64 15.16 6.42 6.73 13.64 -3.39%
EY 8.79 11.45 8.59 6.60 15.56 14.86 7.33 3.51%
DY 5.48 5.92 5.86 1.95 6.97 9.24 3.81 7.16%
P/NAPS 1.98 1.89 1.58 1.84 2.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 01/04/07 CAGR
Date 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 - - -
Price 2.42 2.10 1.55 1.59 3.44 0.00 0.00 -
P/RPS 2.84 2.65 2.42 3.04 2.75 0.00 0.00 -
P/EPS 12.08 8.99 12.44 15.25 7.27 0.00 0.00 -
EY 8.28 11.12 8.04 6.56 13.75 0.00 0.00 -
DY 5.17 5.75 5.48 1.94 6.16 0.00 0.00 -
P/NAPS 2.10 1.94 1.68 1.85 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