[THPLANT] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 18.73%
YoY- 145.04%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 754,836 909,494 657,803 546,798 476,025 578,904 681,092 1.72%
PBT 105,361 92,629 132,377 -115,379 -744,957 19,884 164,158 -7.12%
Tax -30,288 -30,304 -37,254 -61,831 29,320 -22,266 1,130 -
NP 75,073 62,325 95,123 -177,210 -715,637 -2,382 165,288 -12.32%
-
NP to SH 57,389 47,549 69,931 -155,250 -637,087 -9,491 157,312 -15.46%
-
Tax Rate 28.75% 32.72% 28.14% - - 111.98% -0.69% -
Total Cost 679,763 847,169 562,680 724,008 1,191,662 581,286 515,804 4.70%
-
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,257 13,257 - - - 17,677 67,172 -23.68%
Div Payout % 23.10% 27.88% - - - 0.00% 42.70% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 698,242 671,726 645,211 583,341 733,596 1,299,260 1,316,937 -10.03%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.95% 6.85% 14.46% -32.41% -150.34% -0.41% 24.27% -
ROE 8.22% 7.08% 10.84% -26.61% -86.84% -0.73% 11.95% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 85.40 102.90 74.42 61.87 53.86 65.50 77.06 1.72%
EPS 6.49 5.38 7.91 -17.57 -72.08 -1.07 17.80 -15.47%
DPS 1.50 1.50 0.00 0.00 0.00 2.00 7.60 -23.68%
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 85.40 102.90 74.42 61.87 53.86 65.50 77.06 1.72%
EPS 6.49 5.38 7.91 -17.57 -72.08 -1.07 17.80 -15.47%
DPS 1.50 1.50 0.00 0.00 0.00 2.00 7.60 -23.68%
NAPS 0.79 0.76 0.73 0.66 0.83 1.47 1.49 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.395 0.55 0.42 0.30 0.68 1.11 -
P/RPS 0.63 0.38 0.74 0.68 0.56 1.04 1.44 -12.86%
P/EPS 8.32 7.34 6.95 -2.39 -0.42 -63.33 6.24 4.90%
EY 12.02 13.62 14.39 -41.82 -240.27 -1.58 16.03 -4.68%
DY 2.78 3.80 0.00 0.00 0.00 2.94 6.85 -13.94%
P/NAPS 0.68 0.52 0.75 0.64 0.36 0.46 0.74 -1.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 0.515 0.505 0.735 0.53 0.50 0.57 1.08 -
P/RPS 0.60 0.49 0.99 0.86 0.93 0.87 1.40 -13.16%
P/EPS 7.93 9.39 9.29 -3.02 -0.69 -53.08 6.07 4.55%
EY 12.61 10.65 10.76 -33.14 -144.16 -1.88 16.48 -4.36%
DY 2.91 2.97 0.00 0.00 0.00 3.51 7.04 -13.68%
P/NAPS 0.65 0.66 1.01 0.80 0.60 0.39 0.72 -1.68%

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