[THPLANT] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 26.87%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 363,812 321,590 237,748 213,817 126,875 21,186 76.53%
PBT 148,029 84,857 90,284 108,331 53,958 6,717 85.56%
Tax -36,290 -15,657 -26,601 -27,717 -13,806 -1,971 79.01%
NP 111,739 69,200 63,683 80,614 40,152 4,746 88.02%
-
NP to SH 93,525 63,223 63,084 81,344 40,152 4,746 81.45%
-
Tax Rate 24.52% 18.45% 29.46% 25.59% 25.59% 29.34% -
Total Cost 252,073 252,390 174,065 133,203 86,723 16,440 72.58%
-
Net Worth 505,764 472,775 428,437 229,444 167,068 129,436 31.31%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 61,067 41,473 34,085 65,870 24,495 - -
Div Payout % 65.30% 65.60% 54.03% 80.98% 61.01% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 505,764 472,775 428,437 229,444 167,068 129,436 31.31%
NOSH 500,756 487,397 486,860 196,106 196,135 196,115 20.60%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.71% 21.52% 26.79% 37.70% 31.65% 22.40% -
ROE 18.49% 13.37% 14.72% 35.45% 24.03% 3.67% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.65 65.98 48.83 109.03 64.69 10.80 46.37%
EPS 18.68 12.97 12.96 41.48 20.47 2.42 50.45%
DPS 12.20 8.50 7.00 33.60 12.50 0.00 -
NAPS 1.01 0.97 0.88 1.17 0.8518 0.66 8.87%
Adjusted Per Share Value based on latest NOSH - 196,106
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.16 36.39 26.90 24.19 14.35 2.40 76.48%
EPS 10.58 7.15 7.14 9.20 4.54 0.54 81.24%
DPS 6.91 4.69 3.86 7.45 2.77 0.00 -
NAPS 0.5722 0.5349 0.4847 0.2596 0.189 0.1464 31.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 2.04 1.54 1.49 3.10 3.28 0.00 -
P/RPS 2.81 2.33 3.05 2.84 5.07 0.00 -
P/EPS 10.92 11.87 11.50 7.47 16.02 0.00 -
EY 9.16 8.42 8.70 13.38 6.24 0.00 -
DY 5.98 5.52 4.70 10.84 3.81 0.00 -
P/NAPS 2.02 1.59 1.69 2.65 3.85 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/04/11 26/04/10 - 29/04/08 22/05/07 - -
Price 2.18 1.58 0.00 3.48 3.50 0.00 -
P/RPS 3.00 2.39 0.00 3.19 5.41 0.00 -
P/EPS 11.67 12.18 0.00 8.39 17.10 0.00 -
EY 8.57 8.21 0.00 11.92 5.85 0.00 -
DY 5.59 5.38 0.00 9.66 3.57 0.00 -
P/NAPS 2.16 1.63 0.00 2.97 4.11 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