[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2.79%
YoY- -33.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 637,770 585,484 881,259 882,596 897,110 792,440 760,804 -11.12%
PBT 64,798 77,636 125,808 108,525 115,026 158,764 137,869 -39.63%
Tax -27,266 -22,820 -37,872 -38,280 -41,946 -51,488 -36,300 -17.41%
NP 37,532 54,816 87,936 70,245 73,080 107,276 101,569 -48.59%
-
NP to SH 33,572 45,904 68,771 60,961 62,708 86,364 70,166 -38.90%
-
Tax Rate 42.08% 29.39% 30.10% 35.27% 36.47% 32.43% 26.33% -
Total Cost 600,238 530,668 793,323 812,350 824,030 685,164 659,235 -6.07%
-
Net Worth 680,565 698,242 698,242 671,726 680,565 671,726 645,211 3.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 26,515 - 26,515 - - -
Div Payout % - - 38.56% - 42.28% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 680,565 698,242 698,242 671,726 680,565 671,726 645,211 3.63%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.88% 9.36% 9.98% 7.96% 8.15% 13.54% 13.35% -
ROE 4.93% 6.57% 9.85% 9.08% 9.21% 12.86% 10.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 72.16 66.24 99.71 99.86 101.50 89.66 86.08 -11.12%
EPS 1.78 3.20 6.75 6.24 7.10 9.76 7.94 -63.19%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.76 0.77 0.76 0.73 3.63%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.13 52.45 78.94 79.06 80.36 70.98 68.15 -11.12%
EPS 3.01 4.11 6.16 5.46 5.62 7.74 6.29 -38.90%
DPS 0.00 0.00 2.38 0.00 2.38 0.00 0.00 -
NAPS 0.6096 0.6255 0.6255 0.6017 0.6096 0.6017 0.578 3.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.515 0.53 0.525 0.395 0.61 0.865 0.60 -
P/RPS 0.71 0.80 0.53 0.40 0.60 0.96 0.70 0.95%
P/EPS 13.56 10.20 6.75 5.73 8.60 8.85 7.56 47.78%
EY 7.38 9.80 14.82 17.46 11.63 11.30 13.23 -32.30%
DY 0.00 0.00 5.71 0.00 4.92 0.00 0.00 -
P/NAPS 0.67 0.67 0.66 0.52 0.79 1.14 0.82 -12.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 30/05/22 22/02/22 -
Price 0.54 0.48 0.60 0.505 0.55 0.755 0.895 -
P/RPS 0.75 0.72 0.60 0.51 0.54 0.84 1.04 -19.63%
P/EPS 14.22 9.24 7.71 7.32 7.75 7.73 11.27 16.81%
EY 7.03 10.82 12.97 13.66 12.90 12.94 8.87 -14.39%
DY 0.00 0.00 5.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.70 0.61 0.76 0.66 0.71 0.99 1.23 -31.39%

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