[THPLANT] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -22.09%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 513,372 644,398 638,626 462,518 446,975 504,745 370,253 5.59%
PBT -688,509 73,744 158,730 2,726 46,938 78,010 165,797 -
Tax 17,129 -34,144 14,114 6,664 9,641 651 -7,758 -
NP -671,380 39,600 172,844 9,390 56,579 78,661 158,039 -
-
NP to SH -605,931 28,762 164,138 48,406 49,464 65,604 146,697 -
-
Tax Rate - 46.30% -8.89% -244.46% -20.54% -0.83% 4.68% -
Total Cost 1,184,752 604,798 465,782 453,128 390,396 426,084 212,214 33.17%
-
Net Worth 742,434 1,334,615 883,851 1,263,906 1,226,894 1,193,187 1,123,149 -6.66%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 31,818 53,031 - 17,696 31,910 7,284 -
Div Payout % - 110.63% 32.31% - 35.78% 48.64% 4.97% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 742,434 1,334,615 883,851 1,263,906 1,226,894 1,193,187 1,123,149 -6.66%
NOSH 883,851 883,851 883,851 883,851 889,054 877,343 729,318 3.25%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -130.78% 6.15% 27.06% 2.03% 12.66% 15.58% 42.68% -
ROE -81.61% 2.16% 18.57% 3.83% 4.03% 5.50% 13.06% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.08 72.91 72.25 52.33 50.28 57.53 50.77 2.26%
EPS -68.56 3.25 18.57 5.48 5.56 7.48 20.11 -
DPS 0.00 3.60 6.00 0.00 2.00 3.62 1.00 -
NAPS 0.84 1.51 1.00 1.43 1.38 1.36 1.54 -9.60%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.08 72.91 72.25 52.33 50.57 57.11 41.89 5.59%
EPS -68.56 3.25 18.57 5.48 5.60 7.42 16.60 -
DPS 0.00 3.60 6.00 0.00 2.00 3.61 0.82 -
NAPS 0.84 1.51 1.00 1.43 1.3881 1.35 1.2707 -6.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.52 0.87 1.18 1.29 1.59 2.01 2.11 -
P/RPS 0.90 1.19 1.63 2.47 3.16 3.49 4.16 -22.51%
P/EPS -0.76 26.73 6.35 23.55 28.58 26.88 10.49 -
EY -131.84 3.74 15.74 4.25 3.50 3.72 9.53 -
DY 0.00 4.14 5.08 0.00 1.26 1.80 0.47 -
P/NAPS 0.62 0.58 1.18 0.90 1.15 1.48 1.37 -12.37%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 30/05/18 24/05/17 23/05/16 27/05/15 21/05/14 31/05/13 -
Price 0.49 0.625 1.16 1.15 1.54 2.17 2.24 -
P/RPS 0.84 0.86 1.61 2.20 3.06 3.77 4.41 -24.13%
P/EPS -0.71 19.21 6.25 21.00 27.68 29.02 11.14 -
EY -139.91 5.21 16.01 4.76 3.61 3.45 8.98 -
DY 0.00 5.76 5.17 0.00 1.30 1.67 0.45 -
P/NAPS 0.58 0.41 1.16 0.80 1.12 1.60 1.45 -14.15%

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