[THPLANT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.52%
YoY- -56.36%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 627,531 661,864 484,744 424,566 541,529 366,706 441,465 6.03%
PBT 65,941 167,266 -465 34,595 92,163 148,474 147,965 -12.59%
Tax -31,651 7,377 13,186 1,896 2,642 -3,190 -22,963 5.49%
NP 34,290 174,643 12,721 36,491 94,805 145,284 125,002 -19.38%
-
NP to SH 21,766 165,033 50,842 34,366 78,743 133,915 103,784 -22.91%
-
Tax Rate 48.00% -4.41% - -5.48% -2.87% 2.15% 15.52% -
Total Cost 593,241 487,221 472,023 388,075 446,724 221,422 316,463 11.03%
-
Net Worth 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 14.13%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 31,818 53,031 - 17,696 31,910 7,284 63,613 -10.90%
Div Payout % 146.19% 32.13% - 51.49% 40.53% 5.44% 61.29% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 14.13%
NOSH 883,851 883,851 883,851 887,068 883,730 877,320 517,864 9.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.46% 26.39% 2.62% 8.59% 17.51% 39.62% 28.32% -
ROE 1.65% 12.62% 3.99% 2.83% 6.65% 11.93% 17.43% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 71.00 74.88 54.84 47.86 61.28 41.80 85.25 -3.00%
EPS 2.46 18.67 5.75 3.87 8.91 15.26 20.04 -29.49%
DPS 3.60 6.00 0.00 2.00 3.62 0.83 12.50 -18.72%
NAPS 1.49 1.48 1.44 1.37 1.34 1.28 1.15 4.40%
Adjusted Per Share Value based on latest NOSH - 887,068
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 71.00 74.88 54.84 48.04 61.27 41.49 49.95 6.03%
EPS 2.46 18.67 5.75 3.89 8.91 15.15 11.74 -22.92%
DPS 3.60 6.00 0.00 2.00 3.61 0.82 7.20 -10.90%
NAPS 1.49 1.48 1.44 1.375 1.3398 1.2705 0.6738 14.13%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.655 1.16 1.09 1.56 2.02 1.85 2.28 -
P/RPS 0.92 1.55 1.99 3.26 3.30 4.43 2.67 -16.26%
P/EPS 26.60 6.21 18.95 40.27 22.67 12.12 11.38 15.19%
EY 3.76 16.10 5.28 2.48 4.41 8.25 8.79 -13.19%
DY 5.50 5.17 0.00 1.28 1.79 0.45 5.48 0.06%
P/NAPS 0.44 0.78 0.76 1.14 1.51 1.45 1.98 -22.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 26/08/16 28/08/15 19/08/14 20/08/13 03/08/12 -
Price 0.70 1.12 1.10 1.19 1.92 1.78 2.42 -
P/RPS 0.99 1.50 2.01 2.49 3.13 4.26 2.84 -16.10%
P/EPS 28.42 6.00 19.12 30.72 21.55 11.66 12.08 15.31%
EY 3.52 16.67 5.23 3.26 4.64 8.58 8.28 -13.28%
DY 5.14 5.36 0.00 1.68 1.89 0.47 5.17 -0.09%
P/NAPS 0.47 0.76 0.76 0.87 1.43 1.39 2.10 -22.07%

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