[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 125.1%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 420,538 370,516 357,812 375,846 368,986 388,796 380,184 6.95%
PBT 53,656 24,958 20,196 185,852 92,740 99,714 100,416 -34.12%
Tax -5,861 8,474 4,800 -18,316 -1,118 -21,778 -37,432 -70.91%
NP 47,794 33,432 24,996 167,536 91,621 77,936 62,984 -16.79%
-
NP to SH 34,308 20,626 12,836 156,554 69,548 65,904 52,264 -24.44%
-
Tax Rate 10.92% -33.95% -23.77% 9.86% 1.21% 21.84% 37.28% -
Total Cost 372,744 337,084 332,816 208,310 277,365 310,860 317,200 11.34%
-
Net Worth 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 650,717 45.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 33,510 - - - -
Div Payout % - - - 21.41% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 650,717 45.50%
NOSH 878,978 877,320 729,318 728,496 519,014 517,299 516,442 42.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.37% 9.02% 6.99% 44.58% 24.83% 20.05% 16.57% -
ROE 3.00% 1.84% 1.14% 13.95% 11.36% 11.08% 8.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.84 42.23 49.06 51.59 71.09 75.16 73.62 -24.95%
EPS 3.91 2.36 1.76 21.49 13.40 12.74 10.12 -46.92%
DPS 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.54 1.54 1.18 1.15 1.26 2.10%
Adjusted Per Share Value based on latest NOSH - 728,492
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.67 33.19 32.05 33.67 33.05 34.83 34.06 6.94%
EPS 3.07 1.85 1.15 14.02 6.23 5.90 4.68 -24.48%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.0236 1.0059 1.0061 1.0049 0.5486 0.5329 0.5829 45.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.85 2.11 1.99 2.38 2.28 2.85 -
P/RPS 3.60 4.38 4.30 3.86 3.35 3.03 3.87 -4.70%
P/EPS 44.07 78.69 119.89 9.26 17.76 17.90 28.16 34.75%
EY 2.27 1.27 0.83 10.80 5.63 5.59 3.55 -25.75%
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.37 1.29 2.02 1.98 2.26 -30.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 -
Price 1.90 1.78 2.24 2.02 2.34 2.42 2.81 -
P/RPS 3.97 4.21 4.57 3.92 3.29 3.22 3.82 2.59%
P/EPS 48.68 75.71 127.27 9.40 17.46 19.00 27.77 45.33%
EY 2.05 1.32 0.79 10.64 5.73 5.26 3.60 -31.27%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.45 1.31 1.98 2.10 2.23 -24.58%

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