[THPLANT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.18%
YoY- 21.08%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 434,835 365,972 304,358 245,552 184,769 120,683 0 -
PBT 183,022 144,552 70,912 109,822 84,590 47,998 0 -
Tax -33,257 -36,137 -13,848 -32,262 -21,156 -12,338 0 -
NP 149,765 108,415 57,064 77,560 63,434 35,660 0 -
-
NP to SH 124,829 89,482 53,807 77,633 64,118 35,660 0 -
-
Tax Rate 18.17% 25.00% 19.53% 29.38% 25.01% 25.71% - -
Total Cost 285,070 257,557 247,294 167,992 121,335 85,023 0 -
-
Net Worth 625,955 512,968 453,767 200,202 201,967 156,768 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 63,613 61,067 41,473 34,281 65,870 24,495 - -
Div Payout % 50.96% 68.25% 77.08% 44.16% 102.73% 68.69% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 625,955 512,968 453,767 200,202 201,967 156,768 0 -
NOSH 508,906 488,541 487,922 200,202 196,084 195,960 0 -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 34.44% 29.62% 18.75% 31.59% 34.33% 29.55% 0.00% -
ROE 19.94% 17.44% 11.86% 38.78% 31.75% 22.75% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 85.44 74.91 62.38 122.65 94.23 61.59 0.00 -
EPS 24.53 18.32 11.03 38.78 32.70 18.20 0.00 -
DPS 12.50 12.50 8.50 17.12 33.60 12.50 0.00 -
NAPS 1.23 1.05 0.93 1.00 1.03 0.80 0.63 11.79%
Adjusted Per Share Value based on latest NOSH - 200,202
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.20 41.41 34.44 27.78 20.90 13.65 0.00 -
EPS 14.12 10.12 6.09 8.78 7.25 4.03 0.00 -
DPS 7.20 6.91 4.69 3.88 7.45 2.77 0.00 -
NAPS 0.7082 0.5804 0.5134 0.2265 0.2285 0.1774 0.63 1.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 2.12 2.08 1.46 2.29 3.38 2.61 0.00 -
P/RPS 2.48 2.78 2.34 1.87 3.59 4.24 0.00 -
P/EPS 8.64 11.36 13.24 5.91 10.34 14.34 0.00 -
EY 11.57 8.81 7.55 16.93 9.67 6.97 0.00 -
DY 5.90 6.01 5.82 7.48 9.94 4.79 0.00 -
P/NAPS 1.72 1.98 1.57 2.29 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 22/02/10 - - 12/02/07 - -
Price 2.75 1.90 1.49 0.00 0.00 2.86 0.00 -
P/RPS 3.22 2.54 2.39 0.00 0.00 4.64 0.00 -
P/EPS 11.21 10.37 13.51 0.00 0.00 15.72 0.00 -
EY 8.92 9.64 7.40 0.00 0.00 6.36 0.00 -
DY 4.55 6.58 5.70 0.00 0.00 4.37 0.00 -
P/NAPS 2.24 1.81 1.60 0.00 0.00 3.57 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