[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -188.66%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 547,401 486,242 462,204 493,650 476,537 442,792 461,132 12.07%
PBT 64,958 21,886 -57,952 -245,010 -107,882 -64,242 -12,132 -
Tax -32,605 -21,084 6,160 -28,125 12,336 948 -23,476 24.40%
NP 32,353 802 -51,792 -273,135 -95,546 -63,294 -35,608 -
-
NP to SH 16,530 -6,748 -46,124 -226,498 -78,466 -54,482 -32,364 -
-
Tax Rate 50.19% 96.34% - - - - - -
Total Cost 515,048 485,440 513,996 766,785 572,083 506,086 496,740 2.43%
-
Net Worth 583,341 556,826 556,826 565,664 733,596 768,950 742,434 -14.81%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 583,341 556,826 556,826 565,664 733,596 768,950 742,434 -14.81%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.91% 0.16% -11.21% -55.33% -20.05% -14.29% -7.72% -
ROE 2.83% -1.21% -8.28% -40.04% -10.70% -7.09% -4.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.93 55.01 52.29 55.85 53.92 50.10 52.17 12.07%
EPS 1.87 -0.76 -5.20 -25.63 -8.88 -6.16 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.63 0.64 0.83 0.87 0.84 -14.81%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.93 55.01 52.29 55.85 53.92 50.10 52.17 12.07%
EPS 1.87 -0.76 -5.20 -25.63 -8.88 -6.16 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.63 0.64 0.83 0.87 0.84 -14.81%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.295 0.26 0.65 0.30 0.50 0.52 -
P/RPS 0.68 0.54 0.50 1.16 0.56 1.00 1.00 -22.61%
P/EPS 22.46 -38.64 -4.98 -2.54 -3.38 -8.11 -14.20 -
EY 4.45 -2.59 -20.07 -39.43 -29.59 -12.33 -7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.41 1.02 0.36 0.57 0.62 2.13%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 25/06/20 26/02/20 26/11/19 29/08/19 27/05/19 -
Price 0.53 0.34 0.30 0.405 0.50 0.39 0.49 -
P/RPS 0.86 0.62 0.57 0.73 0.93 0.78 0.94 -5.74%
P/EPS 28.34 -44.53 -5.75 -1.58 -5.63 -6.33 -13.38 -
EY 3.53 -2.25 -17.40 -63.27 -17.76 -15.81 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.54 0.48 0.63 0.60 0.45 0.58 23.83%

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