[THPLANT] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 189.39%
YoY- 117.61%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 762,963 829,520 827,671 570,789 493,918 513,372 644,398 2.85%
PBT 94,157 105,526 152,183 94,327 -256,465 -688,509 73,744 4.15%
Tax -29,690 -30,705 -43,376 -34,338 -20,716 17,129 -34,144 -2.30%
NP 64,467 74,821 108,807 59,989 -277,181 -671,380 39,600 8.45%
-
NP to SH 48,182 58,656 76,791 40,488 -229,938 -605,931 28,762 8.97%
-
Tax Rate 31.53% 29.10% 28.50% 36.40% - - 46.30% -
Total Cost 698,496 754,699 718,864 510,800 771,099 1,184,752 604,798 2.42%
-
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 17,677 26,515 - - - - 31,818 -9.32%
Div Payout % 36.69% 45.21% - - - - 110.63% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.45% 9.02% 13.15% 10.51% -56.12% -130.78% 6.15% -
ROE 6.65% 8.40% 11.43% 6.84% -41.29% -81.61% 2.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.32 93.85 93.64 64.58 55.88 58.08 72.91 2.85%
EPS 5.45 6.64 8.69 4.58 -26.02 -68.56 3.25 8.98%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 3.60 -9.32%
NAPS 0.82 0.79 0.76 0.67 0.63 0.84 1.51 -9.66%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.32 93.85 93.64 64.58 55.88 58.08 72.91 2.85%
EPS 5.45 6.64 8.69 4.58 -26.02 -68.56 3.25 8.98%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 3.60 -9.32%
NAPS 0.82 0.79 0.76 0.67 0.63 0.84 1.51 -9.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.73 0.53 0.865 0.485 0.26 0.52 0.87 -
P/RPS 0.85 0.56 0.92 0.75 0.47 0.90 1.19 -5.44%
P/EPS 13.39 7.99 9.96 10.59 -1.00 -0.76 26.73 -10.87%
EY 7.47 12.52 10.04 9.45 -100.06 -131.84 3.74 12.20%
DY 2.74 5.66 0.00 0.00 0.00 0.00 4.14 -6.64%
P/NAPS 0.89 0.67 1.14 0.72 0.41 0.62 0.58 7.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 30/05/22 27/05/21 25/06/20 27/05/19 30/05/18 -
Price 0.65 0.48 0.755 0.495 0.30 0.49 0.625 -
P/RPS 0.75 0.51 0.81 0.77 0.54 0.84 0.86 -2.25%
P/EPS 11.92 7.23 8.69 10.81 -1.15 -0.71 19.21 -7.63%
EY 8.39 13.83 11.51 9.25 -86.72 -139.91 5.21 8.25%
DY 3.08 6.25 0.00 0.00 0.00 0.00 5.76 -9.89%
P/NAPS 0.79 0.61 0.99 0.74 0.48 0.58 0.41 11.53%

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