[THPLANT] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -10.9%
YoY- -54.82%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 358,072 455,304 434,634 384,968 329,216 488,917 520,198 -22.02%
PBT -62,672 18,714 32,708 19,120 1,280 58,211 69,825 -
Tax 24,880 5,215 -93 4,108 19,084 1,369 -949 -
NP -37,792 23,929 32,614 23,228 20,364 59,580 68,876 -
-
NP to SH -28,592 62,133 23,888 23,448 26,316 48,319 50,868 -
-
Tax Rate - -27.87% 0.28% -21.49% -1,490.94% -2.35% 1.36% -
Total Cost 395,864 431,375 402,020 361,740 308,852 429,337 451,322 -8.36%
-
Net Worth 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 1,200,794 3.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 17,666 - -
Div Payout % - - - - - 36.56% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,263,906 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 1,200,794 3.47%
NOSH 883,851 883,851 882,561 881,503 889,054 883,345 882,937 0.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -10.55% 5.26% 7.50% 6.03% 6.19% 12.19% 13.24% -
ROE -2.26% 4.88% 1.98% 1.94% 2.14% 3.99% 4.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.51 51.51 49.25 43.67 37.03 55.35 58.92 -22.08%
EPS -3.24 7.03 2.71 2.66 2.96 5.47 5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.43 1.44 1.37 1.37 1.38 1.37 1.36 3.39%
Adjusted Per Share Value based on latest NOSH - 887,068
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.07 40.78 38.93 34.48 29.49 43.80 46.60 -22.03%
EPS -2.56 5.57 2.14 2.10 2.36 4.33 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 1.1322 1.1401 1.0831 1.0818 1.099 1.084 1.0756 3.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.29 1.16 1.37 1.56 1.59 1.70 1.73 -
P/RPS 3.18 2.25 2.78 3.57 4.29 3.07 2.94 5.36%
P/EPS -39.88 16.50 50.62 58.65 53.72 31.08 30.03 -
EY -2.51 6.06 1.98 1.71 1.86 3.22 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.90 0.81 1.00 1.14 1.15 1.24 1.27 -20.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 19/11/14 -
Price 1.15 1.16 1.26 1.19 1.54 1.63 1.63 -
P/RPS 2.84 2.25 2.56 2.72 4.16 2.94 2.77 1.67%
P/EPS -35.55 16.50 46.55 44.74 52.03 29.80 28.29 -
EY -2.81 6.06 2.15 2.24 1.92 3.36 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 0.00 -
P/NAPS 0.80 0.81 0.92 0.87 1.12 1.19 1.20 -23.66%

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