[THPLANT] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 36.38%
YoY- -24.89%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 710,664 629,228 752,027 714,032 637,770 585,484 881,259 -13.37%
PBT 105,222 110,636 85,907 81,262 64,798 77,636 125,808 -11.23%
Tax -45,570 -38,336 -25,811 -28,168 -27,266 -22,820 -37,872 13.14%
NP 59,652 72,300 60,096 53,094 37,532 54,816 87,936 -22.81%
-
NP to SH 46,898 52,160 46,618 45,785 33,572 45,904 68,771 -22.54%
-
Tax Rate 43.31% 34.65% 30.05% 34.66% 42.08% 29.39% 30.10% -
Total Cost 651,012 556,928 691,931 660,937 600,238 530,668 793,323 -12.35%
-
Net Worth 715,919 724,757 715,919 698,242 680,565 698,242 698,242 1.68%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 17,677 - - - 26,515 -
Div Payout % - - 37.92% - - - 38.56% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 715,919 724,757 715,919 698,242 680,565 698,242 698,242 1.68%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.39% 11.49% 7.99% 7.44% 5.88% 9.36% 9.98% -
ROE 6.55% 7.20% 6.51% 6.56% 4.93% 6.57% 9.85% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 80.41 71.19 85.09 80.79 72.16 66.24 99.71 -13.37%
EPS 3.28 3.88 3.29 3.16 1.78 3.20 6.75 -38.21%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.81 0.82 0.81 0.79 0.77 0.79 0.79 1.68%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 63.66 56.36 67.36 63.96 57.13 52.45 78.94 -13.37%
EPS 4.20 4.67 4.18 4.10 3.01 4.11 6.16 -22.55%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 2.38 -
NAPS 0.6413 0.6492 0.6413 0.6255 0.6096 0.6255 0.6255 1.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.64 0.73 0.485 0.54 0.515 0.53 0.525 -
P/RPS 0.80 1.03 0.57 0.67 0.71 0.80 0.53 31.61%
P/EPS 12.06 12.37 9.20 10.42 13.56 10.20 6.75 47.29%
EY 8.29 8.08 10.88 9.59 7.38 9.80 14.82 -32.13%
DY 0.00 0.00 4.12 0.00 0.00 0.00 5.71 -
P/NAPS 0.79 0.89 0.60 0.68 0.67 0.67 0.66 12.74%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 -
Price 0.595 0.65 0.72 0.515 0.54 0.48 0.60 -
P/RPS 0.74 0.91 0.85 0.64 0.75 0.72 0.60 15.02%
P/EPS 11.21 11.01 13.65 9.94 14.22 9.24 7.71 28.37%
EY 8.92 9.08 7.33 10.06 7.03 10.82 12.97 -22.10%
DY 0.00 0.00 2.78 0.00 0.00 0.00 5.00 -
P/NAPS 0.73 0.79 0.89 0.65 0.70 0.61 0.76 -2.65%

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