[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.66%
YoY- 112.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 380,184 434,835 404,982 375,536 300,220 365,972 316,588 12.96%
PBT 100,416 183,022 179,242 169,828 122,696 144,552 99,201 0.81%
Tax -37,432 -33,257 -43,990 -42,366 -24,880 -36,137 -24,101 34.07%
NP 62,984 149,765 135,252 127,462 97,816 108,415 75,100 -11.05%
-
NP to SH 52,264 124,829 116,158 107,994 87,332 89,482 62,573 -11.29%
-
Tax Rate 37.28% 18.17% 24.54% 24.95% 20.28% 25.00% 24.30% -
Total Cost 317,200 285,070 269,730 248,074 202,404 257,557 241,488 19.91%
-
Net Worth 650,717 626,181 585,203 546,548 505,764 512,860 468,324 24.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 63,636 - - - 61,054 - -
Div Payout % - 50.98% - - - 68.23% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 650,717 626,181 585,203 546,548 505,764 512,860 468,324 24.49%
NOSH 516,442 509,090 508,872 506,063 500,756 488,438 487,837 3.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.57% 34.44% 33.40% 33.94% 32.58% 29.62% 23.72% -
ROE 8.03% 19.93% 19.85% 19.76% 17.27% 17.45% 13.36% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.62 85.41 79.58 74.21 59.95 74.93 64.90 8.75%
EPS 10.12 24.52 22.83 21.34 17.44 18.32 12.83 -14.61%
DPS 0.00 12.50 0.00 0.00 0.00 12.50 0.00 -
NAPS 1.26 1.23 1.15 1.08 1.01 1.05 0.96 19.85%
Adjusted Per Share Value based on latest NOSH - 505,723
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.06 38.95 36.28 33.64 26.89 32.78 28.36 12.97%
EPS 4.68 11.18 10.41 9.67 7.82 8.02 5.61 -11.37%
DPS 0.00 5.70 0.00 0.00 0.00 5.47 0.00 -
NAPS 0.5829 0.5609 0.5242 0.4896 0.453 0.4594 0.4195 24.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.85 2.12 1.95 2.04 2.04 2.08 1.51 -
P/RPS 3.87 2.48 2.45 2.75 3.40 2.78 2.33 40.20%
P/EPS 28.16 8.65 8.54 9.56 11.70 11.35 11.77 78.78%
EY 3.55 11.57 11.71 10.46 8.55 8.81 8.49 -44.05%
DY 0.00 5.90 0.00 0.00 0.00 6.01 0.00 -
P/NAPS 2.26 1.72 1.70 1.89 2.02 1.98 1.57 27.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 -
Price 2.81 2.75 1.99 2.10 2.18 1.90 1.66 -
P/RPS 3.82 3.22 2.50 2.83 3.64 2.54 2.56 30.54%
P/EPS 27.77 11.22 8.72 9.84 12.50 10.37 12.94 66.30%
EY 3.60 8.92 11.47 10.16 8.00 9.64 7.73 -39.88%
DY 0.00 4.55 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 2.23 2.24 1.73 1.94 2.16 1.81 1.73 18.42%

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