[THPLANT] QoQ Annualized Quarter Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- -10.08%
YoY- 149.17%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 243,373 268,530 266,790 266,790 262,432 175,587 150,377 46.76%
PBT 115,506 130,030 142,528 142,528 153,896 82,534 65,017 58.08%
Tax -32,152 -37,828 -39,456 -39,456 -39,240 -21,346 -13,973 94.28%
NP 83,354 92,202 103,072 103,072 114,656 61,188 51,044 47.82%
-
NP to SH 84,051 92,314 103,268 103,268 114,840 61,872 51,044 48.80%
-
Tax Rate 27.84% 29.09% 27.68% 27.68% 25.50% 25.86% 21.49% -
Total Cost 160,019 176,328 163,718 163,718 147,776 114,399 99,333 46.22%
-
Net Worth 328,121 225,492 0 221,596 229,444 201,990 178,470 62.46%
Dividend
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div 28,010 261 39,220 392 - 41,378 32,686 -11.57%
Div Payout % 33.33% 0.28% 37.98% 0.38% - 66.88% 64.04% -
Equity
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 328,121 225,492 0 221,596 229,444 201,990 178,470 62.46%
NOSH 200,073 196,080 196,103 196,103 196,106 196,107 196,121 1.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 34.25% 34.34% 38.63% 38.63% 43.69% 34.85% 33.94% -
ROE 25.62% 40.94% 0.00% 46.60% 50.05% 30.63% 28.60% -
Per Share
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 121.64 136.95 136.05 136.05 133.82 89.54 76.68 44.44%
EPS 42.01 47.08 52.66 52.66 58.56 31.55 26.03 46.44%
DPS 14.00 0.13 20.00 0.20 0.00 21.10 16.67 -12.98%
NAPS 1.64 1.15 0.00 1.13 1.17 1.03 0.91 59.90%
Adjusted Per Share Value based on latest NOSH - 196,090
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.80 24.05 23.90 23.90 23.51 15.73 13.47 46.76%
EPS 7.53 8.27 9.25 9.25 10.29 5.54 4.57 48.88%
DPS 2.51 0.02 3.51 0.04 0.00 3.71 2.93 -11.60%
NAPS 0.2939 0.202 0.00 0.1985 0.2055 0.1809 0.1599 62.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 -
Price 2.29 3.10 3.44 3.04 3.10 3.38 3.30 -
P/RPS 1.88 2.26 2.53 2.23 2.32 3.78 4.30 -48.28%
P/EPS 5.45 6.58 6.53 5.77 5.29 10.71 12.68 -48.97%
EY 18.34 15.19 15.31 17.32 18.89 9.33 7.89 95.85%
DY 6.11 0.04 5.81 0.07 0.00 6.24 5.05 16.39%
P/NAPS 1.40 2.70 0.00 2.69 2.65 3.28 3.63 -53.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/02/09 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 -
Price 1.50 2.45 0.00 3.44 3.48 3.26 3.46 -
P/RPS 1.23 1.79 0.00 2.53 2.60 3.64 4.51 -64.49%
P/EPS 3.57 5.20 0.00 6.53 5.94 10.33 13.29 -64.92%
EY 28.01 19.22 0.00 15.31 16.83 9.68 7.52 185.18%
DY 9.33 0.05 0.00 0.06 0.00 6.47 4.82 69.27%
P/NAPS 0.91 2.13 0.00 3.04 2.97 3.17 3.80 -67.98%

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