[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 66.33%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 513,670 496,984 469,952 420,538 370,516 357,812 375,846 23.22%
PBT 67,198 48,064 71,043 53,656 24,958 20,196 185,852 -49.34%
Tax 2,842 -14,428 5,458 -5,861 8,474 4,800 -18,316 -
NP 70,040 33,636 76,501 47,794 33,432 24,996 167,536 -44.17%
-
NP to SH 51,898 22,824 63,107 34,308 20,626 12,836 156,554 -52.19%
-
Tax Rate -4.23% 30.02% -7.68% 10.92% -33.95% -23.77% 9.86% -
Total Cost 443,630 463,348 393,451 372,744 337,084 332,816 208,310 65.75%
-
Net Worth 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 3.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 31,861 - - - 33,510 -
Div Payout % - - 50.49% - - - 21.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 3.67%
NOSH 883,730 877,343 880,153 878,978 877,320 729,318 728,496 13.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.64% 6.77% 16.28% 11.37% 9.02% 6.99% 44.58% -
ROE 4.38% 1.91% 5.31% 3.00% 1.84% 1.14% 13.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.13 56.65 53.39 47.84 42.23 49.06 51.59 8.30%
EPS 5.88 2.60 7.17 3.91 2.36 1.76 21.49 -57.95%
DPS 0.00 0.00 3.62 0.00 0.00 0.00 4.60 -
NAPS 1.34 1.36 1.35 1.30 1.28 1.54 1.54 -8.88%
Adjusted Per Share Value based on latest NOSH - 878,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.12 56.23 53.17 47.58 41.92 40.48 42.52 23.23%
EPS 5.87 2.58 7.14 3.88 2.33 1.45 17.71 -52.20%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.79 -
NAPS 1.3398 1.35 1.3444 1.2928 1.2705 1.2707 1.2693 3.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.02 2.01 1.88 1.72 1.85 2.11 1.99 -
P/RPS 3.48 3.55 3.52 3.60 4.38 4.30 3.86 -6.69%
P/EPS 34.40 77.26 26.22 44.07 78.69 119.89 9.26 140.44%
EY 2.91 1.29 3.81 2.27 1.27 0.83 10.80 -58.38%
DY 0.00 0.00 1.93 0.00 0.00 0.00 2.31 -
P/NAPS 1.51 1.48 1.39 1.32 1.45 1.37 1.29 11.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 -
Price 1.92 2.17 1.82 1.90 1.78 2.24 2.02 -
P/RPS 3.30 3.83 3.41 3.97 4.21 4.57 3.92 -10.87%
P/EPS 32.69 83.41 25.38 48.68 75.71 127.27 9.40 130.06%
EY 3.06 1.20 3.94 2.05 1.32 0.79 10.64 -56.52%
DY 0.00 0.00 1.99 0.00 0.00 0.00 2.28 -
P/NAPS 1.43 1.60 1.35 1.46 1.39 1.45 1.31 6.03%

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