[THPLANT] QoQ Annualized Quarter Result on 01-Apr-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
01-Apr-2007 [#2]
Profit Trend
QoQ- 12.16%
YoY- 124.12%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 175,587 150,377 127,876 127,876 109,512 120,683 112,544 42.65%
PBT 82,534 65,017 54,820 54,820 50,708 49,090 40,764 75.66%
Tax -21,346 -13,973 -13,376 -13,376 -13,756 -13,571 -11,904 59.42%
NP 61,188 51,044 41,444 41,444 36,952 35,519 28,860 82.24%
-
NP to SH 61,872 51,044 41,444 41,444 36,952 35,519 28,860 83.87%
-
Tax Rate 25.86% 21.49% 24.40% 24.40% 27.13% 27.65% 29.20% -
Total Cost 114,399 99,333 86,432 86,432 72,560 85,164 83,684 28.36%
-
Net Worth 201,990 178,470 160,757 0 167,068 156,903 145,084 30.25%
Dividend
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Div 41,378 32,686 49,011 - - - - -
Div Payout % 66.88% 64.04% 118.26% - - - - -
Equity
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 201,990 178,470 160,757 0 167,068 156,903 145,084 30.25%
NOSH 196,107 196,121 196,045 196,045 196,135 196,129 196,059 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 34.85% 33.94% 32.41% 32.41% 33.74% 29.43% 25.64% -
ROE 30.63% 28.60% 25.78% 0.00% 22.12% 22.64% 19.89% -
Per Share
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.54 76.68 65.23 65.23 55.83 61.53 57.40 42.63%
EPS 31.55 26.03 21.14 21.14 18.84 18.11 14.72 83.83%
DPS 21.10 16.67 25.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.82 0.00 0.8518 0.80 0.74 30.22%
Adjusted Per Share Value based on latest NOSH - 195,972
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.73 13.47 11.45 11.45 9.81 10.81 10.08 42.67%
EPS 5.54 4.57 3.71 3.71 3.31 3.18 2.59 83.54%
DPS 3.71 2.93 4.39 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1599 0.144 0.00 0.1497 0.1405 0.13 30.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 -
Price 3.38 3.30 3.44 3.28 3.28 2.61 1.95 -
P/RPS 3.78 4.30 5.27 5.03 5.87 4.24 3.40 8.83%
P/EPS 10.71 12.68 16.27 15.52 17.41 14.41 13.25 -15.63%
EY 9.33 7.89 6.15 6.45 5.74 6.94 7.55 18.42%
DY 6.24 5.05 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.63 4.20 0.00 3.85 3.26 2.64 18.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/02/08 01/11/07 09/08/07 - 22/05/07 12/02/07 08/12/06 -
Price 3.26 3.46 3.30 0.00 3.50 2.86 2.62 -
P/RPS 3.64 4.51 5.06 0.00 6.27 4.65 4.56 -16.47%
P/EPS 10.33 13.29 15.61 0.00 18.58 15.79 17.80 -35.24%
EY 9.68 7.52 6.41 0.00 5.38 6.33 5.62 54.38%
DY 6.47 4.82 7.58 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.80 4.02 0.00 4.11 3.57 3.54 -8.43%

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