[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.1%
YoY- -38.97%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 357,812 375,846 368,986 388,796 380,184 434,835 404,982 -7.91%
PBT 20,196 185,852 92,740 99,714 100,416 183,022 179,242 -76.64%
Tax 4,800 -18,316 -1,118 -21,778 -37,432 -33,257 -43,990 -
NP 24,996 167,536 91,621 77,936 62,984 149,765 135,252 -67.52%
-
NP to SH 12,836 156,554 69,548 65,904 52,264 124,829 116,158 -76.94%
-
Tax Rate -23.77% 9.86% 1.21% 21.84% 37.28% 18.17% 24.54% -
Total Cost 332,816 208,310 277,365 310,860 317,200 285,070 269,730 15.02%
-
Net Worth 1,123,149 1,121,885 612,437 594,894 650,717 626,181 585,203 54.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 33,510 - - - 63,636 - -
Div Payout % - 21.41% - - - 50.98% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,123,149 1,121,885 612,437 594,894 650,717 626,181 585,203 54.37%
NOSH 729,318 728,496 519,014 517,299 516,442 509,090 508,872 27.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.99% 44.58% 24.83% 20.05% 16.57% 34.44% 33.40% -
ROE 1.14% 13.95% 11.36% 11.08% 8.03% 19.93% 19.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.06 51.59 71.09 75.16 73.62 85.41 79.58 -27.54%
EPS 1.76 21.49 13.40 12.74 10.12 24.52 22.83 -81.85%
DPS 0.00 4.60 0.00 0.00 0.00 12.50 0.00 -
NAPS 1.54 1.54 1.18 1.15 1.26 1.23 1.15 21.47%
Adjusted Per Share Value based on latest NOSH - 517,864
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.05 33.67 33.05 34.83 34.06 38.95 36.28 -7.92%
EPS 1.15 14.02 6.23 5.90 4.68 11.18 10.41 -76.94%
DPS 0.00 3.00 0.00 0.00 0.00 5.70 0.00 -
NAPS 1.0061 1.0049 0.5486 0.5329 0.5829 0.5609 0.5242 54.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.11 1.99 2.38 2.28 2.85 2.12 1.95 -
P/RPS 4.30 3.86 3.35 3.03 3.87 2.48 2.45 45.45%
P/EPS 119.89 9.26 17.76 17.90 28.16 8.65 8.54 481.01%
EY 0.83 10.80 5.63 5.59 3.55 11.57 11.71 -82.84%
DY 0.00 2.31 0.00 0.00 0.00 5.90 0.00 -
P/NAPS 1.37 1.29 2.02 1.98 2.26 1.72 1.70 -13.38%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 -
Price 2.24 2.02 2.34 2.42 2.81 2.75 1.99 -
P/RPS 4.57 3.92 3.29 3.22 3.82 3.22 2.50 49.44%
P/EPS 127.27 9.40 17.46 19.00 27.77 11.22 8.72 496.25%
EY 0.79 10.64 5.73 5.26 3.60 8.92 11.47 -83.17%
DY 0.00 2.28 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.45 1.31 1.98 2.10 2.23 2.24 1.73 -11.09%

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