[THPLANT] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.85%
YoY- 19.57%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
Revenue 366,706 441,465 400,524 312,702 254,850 245,044 263,986 6.79%
PBT 148,474 147,965 189,724 86,409 68,487 126,388 137,825 1.49%
Tax -3,190 -22,963 -47,879 -17,920 -17,793 -34,387 -40,514 -39.83%
NP 145,284 125,002 141,845 68,489 50,694 92,001 97,311 8.34%
-
NP to SH 133,915 103,784 118,080 60,786 50,837 92,783 97,515 6.54%
-
Tax Rate 2.15% 15.52% 25.24% 20.74% 25.98% 27.21% 29.40% -
Total Cost 221,422 316,463 258,679 244,213 204,156 153,043 166,675 5.84%
-
Net Worth 1,122,969 595,544 546,181 448,735 419,396 221,582 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
Div 7,284 63,613 61,067 41,473 15,015 41,569 60,640 -34.53%
Div Payout % 5.44% 61.29% 51.72% 68.23% 29.54% 44.80% 62.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
Net Worth 1,122,969 595,544 546,181 448,735 419,396 221,582 0 -
NOSH 877,320 517,864 505,723 487,756 487,669 196,090 190,701 35.67%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
NP Margin 39.62% 28.32% 35.41% 21.90% 19.89% 37.54% 36.86% -
ROE 11.93% 17.43% 21.62% 13.55% 12.12% 41.87% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
RPS 41.80 85.25 79.20 64.11 52.26 124.96 138.43 -21.28%
EPS 15.26 20.04 23.35 12.46 10.42 47.32 51.13 -21.47%
DPS 0.83 12.50 12.08 8.50 3.08 21.20 31.80 -51.74%
NAPS 1.28 1.15 1.08 0.92 0.86 1.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 487,756
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
RPS 41.49 49.95 45.32 35.38 28.83 27.72 29.87 6.78%
EPS 15.15 11.74 13.36 6.88 5.75 10.50 11.03 6.54%
DPS 0.82 7.20 6.91 4.69 1.70 4.70 6.86 -34.59%
NAPS 1.2705 0.6738 0.618 0.5077 0.4745 0.2507 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 -
Price 1.85 2.28 2.04 1.45 1.58 3.04 3.44 -
P/RPS 4.43 2.67 2.58 2.26 3.02 2.43 2.49 12.20%
P/EPS 12.12 11.38 8.74 11.64 15.16 6.42 6.73 12.47%
EY 8.25 8.79 11.45 8.59 6.60 15.56 14.86 -11.09%
DY 0.45 5.48 5.92 5.86 1.95 6.97 9.24 -45.34%
P/NAPS 1.45 1.98 1.89 1.58 1.84 2.69 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 CAGR
Date 20/08/13 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 - -
Price 1.78 2.42 2.10 1.55 1.59 3.44 0.00 -
P/RPS 4.26 2.84 2.65 2.42 3.04 2.75 0.00 -
P/EPS 11.66 12.08 8.99 12.44 15.25 7.27 0.00 -
EY 8.58 8.28 11.12 8.04 6.56 13.75 0.00 -
DY 0.47 5.17 5.75 5.48 1.94 6.16 0.00 -
P/NAPS 1.39 2.10 1.94 1.68 1.85 3.04 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