[THPLANT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 119.11%
YoY- 27.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 519,324 689,216 562,310 455,304 488,917 469,952 375,846 5.53%
PBT -678,111 86,688 127,296 18,714 58,634 71,043 185,852 -
Tax 19,729 -35,935 23,173 5,215 1,263 5,458 -18,316 -
NP -658,382 50,753 150,469 23,929 59,897 76,501 167,536 -
-
NP to SH -594,608 36,730 147,070 62,133 48,591 63,107 156,554 -
-
Tax Rate - 41.45% -18.20% -27.87% -2.15% -7.68% 9.86% -
Total Cost 1,177,706 638,463 411,841 431,375 429,020 393,451 208,310 33.45%
-
Net Worth 795,465 1,308,099 1,414,161 1,272,745 1,212,217 1,190,037 1,121,878 -5.56%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 31,818 53,031 - 17,696 31,910 7,284 -
Div Payout % - 86.63% 36.06% - 36.42% 50.57% 4.65% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 795,465 1,308,099 1,414,161 1,272,745 1,212,217 1,190,037 1,121,878 -5.56%
NOSH 883,851 883,851 883,851 883,851 884,830 881,509 728,492 3.27%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -126.78% 7.36% 26.76% 5.26% 12.25% 16.28% 44.58% -
ROE -74.75% 2.81% 10.40% 4.88% 4.01% 5.30% 13.95% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 58.76 77.98 63.62 51.51 55.26 53.31 51.59 2.19%
EPS -67.27 4.16 16.64 7.03 5.49 7.16 21.49 -
DPS 0.00 3.60 6.00 0.00 2.00 3.62 1.00 -
NAPS 0.90 1.48 1.60 1.44 1.37 1.35 1.54 -8.55%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 58.76 77.98 63.62 51.51 55.32 53.17 42.52 5.53%
EPS -67.27 4.16 16.64 7.03 5.50 7.14 17.71 -
DPS 0.00 3.60 6.00 0.00 2.00 3.61 0.82 -
NAPS 0.90 1.48 1.60 1.44 1.3715 1.3464 1.2693 -5.56%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.465 1.15 1.10 1.16 1.70 1.88 1.99 -
P/RPS 0.79 1.47 1.73 2.25 3.08 3.53 3.86 -23.22%
P/EPS -0.69 27.67 6.61 16.50 30.96 26.26 9.26 -
EY -144.68 3.61 15.13 6.06 3.23 3.81 10.80 -
DY 0.00 3.13 5.45 0.00 1.18 1.93 0.50 -
P/NAPS 0.52 0.78 0.69 0.81 1.24 1.39 1.29 -14.04%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 29/02/16 27/02/15 26/02/14 27/02/13 -
Price 0.57 0.985 1.20 1.16 1.63 1.82 2.02 -
P/RPS 0.97 1.26 1.89 2.25 2.95 3.41 3.92 -20.75%
P/EPS -0.85 23.70 7.21 16.50 29.68 25.42 9.40 -
EY -118.03 4.22 13.87 6.06 3.37 3.93 10.64 -
DY 0.00 3.65 5.00 0.00 1.23 1.99 0.50 -
P/NAPS 0.63 0.67 0.75 0.81 1.19 1.35 1.31 -11.48%

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