[THPLANT] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.52%
YoY- 62.05%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 829,520 827,671 570,789 493,918 513,372 644,398 638,626 4.45%
PBT 105,526 152,183 94,327 -256,465 -688,509 73,744 158,730 -6.57%
Tax -30,705 -43,376 -34,338 -20,716 17,129 -34,144 14,114 -
NP 74,821 108,807 59,989 -277,181 -671,380 39,600 172,844 -13.01%
-
NP to SH 58,656 76,791 40,488 -229,938 -605,931 28,762 164,138 -15.75%
-
Tax Rate 29.10% 28.50% 36.40% - - 46.30% -8.89% -
Total Cost 754,699 718,864 510,800 771,099 1,184,752 604,798 465,782 8.37%
-
Net Worth 698,242 671,726 592,180 556,826 742,434 1,334,615 883,851 -3.85%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 26,515 - - - - 31,818 53,031 -10.90%
Div Payout % 45.21% - - - - 110.63% 32.31% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 698,242 671,726 592,180 556,826 742,434 1,334,615 883,851 -3.85%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.02% 13.15% 10.51% -56.12% -130.78% 6.15% 27.06% -
ROE 8.40% 11.43% 6.84% -41.29% -81.61% 2.16% 18.57% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 93.85 93.64 64.58 55.88 58.08 72.91 72.25 4.45%
EPS 6.64 8.69 4.58 -26.02 -68.56 3.25 18.57 -15.74%
DPS 3.00 0.00 0.00 0.00 0.00 3.60 6.00 -10.90%
NAPS 0.79 0.76 0.67 0.63 0.84 1.51 1.00 -3.85%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 93.85 93.64 64.58 55.88 58.08 72.91 72.25 4.45%
EPS 6.64 8.69 4.58 -26.02 -68.56 3.25 18.57 -15.74%
DPS 3.00 0.00 0.00 0.00 0.00 3.60 6.00 -10.90%
NAPS 0.79 0.76 0.67 0.63 0.84 1.51 1.00 -3.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.53 0.865 0.485 0.26 0.52 0.87 1.18 -
P/RPS 0.56 0.92 0.75 0.47 0.90 1.19 1.63 -16.30%
P/EPS 7.99 9.96 10.59 -1.00 -0.76 26.73 6.35 3.90%
EY 12.52 10.04 9.45 -100.06 -131.84 3.74 15.74 -3.74%
DY 5.66 0.00 0.00 0.00 0.00 4.14 5.08 1.81%
P/NAPS 0.67 1.14 0.72 0.41 0.62 0.58 1.18 -8.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 27/05/21 25/06/20 27/05/19 30/05/18 24/05/17 -
Price 0.48 0.755 0.495 0.30 0.49 0.625 1.16 -
P/RPS 0.51 0.81 0.77 0.54 0.84 0.86 1.61 -17.42%
P/EPS 7.23 8.69 10.81 -1.15 -0.71 19.21 6.25 2.45%
EY 13.83 11.51 9.25 -86.72 -139.91 5.21 16.01 -2.40%
DY 6.25 0.00 0.00 0.00 0.00 5.76 5.17 3.21%
P/NAPS 0.61 0.99 0.74 0.48 0.58 0.41 1.16 -10.15%

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