[THPLANT] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 1.82%
YoY- -32.21%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 809,756 710,664 629,228 752,027 714,032 637,770 585,484 24.06%
PBT 126,821 105,222 110,636 85,907 81,262 64,798 77,636 38.57%
Tax -49,464 -45,570 -38,336 -25,811 -28,168 -27,266 -22,820 67.25%
NP 77,357 59,652 72,300 60,096 53,094 37,532 54,816 25.73%
-
NP to SH 59,993 46,898 52,160 46,618 45,785 33,572 45,904 19.47%
-
Tax Rate 39.00% 43.31% 34.65% 30.05% 34.66% 42.08% 29.39% -
Total Cost 732,398 651,012 556,928 691,931 660,937 600,238 530,668 23.88%
-
Net Worth 1,046,102 715,919 724,757 715,919 698,242 680,565 698,242 30.83%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 17,677 - - - -
Div Payout % - - - 37.92% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,046,102 715,919 724,757 715,919 698,242 680,565 698,242 30.83%
NOSH 1,260,364 883,851 883,851 883,851 883,851 883,851 883,851 26.60%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.55% 8.39% 11.49% 7.99% 7.44% 5.88% 9.36% -
ROE 5.73% 6.55% 7.20% 6.51% 6.56% 4.93% 6.57% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 64.25 80.41 71.19 85.09 80.79 72.16 66.24 -2.00%
EPS 4.76 3.28 3.88 3.29 3.16 1.78 3.20 30.21%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.82 0.81 0.79 0.77 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 72.53 63.66 56.36 67.36 63.96 57.13 52.45 24.04%
EPS 5.37 4.20 4.67 4.18 4.10 3.01 4.11 19.45%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.9371 0.6413 0.6492 0.6413 0.6255 0.6096 0.6255 30.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.57 0.64 0.73 0.485 0.54 0.515 0.53 -
P/RPS 0.89 0.80 1.03 0.57 0.67 0.71 0.80 7.34%
P/EPS 11.97 12.06 12.37 9.20 10.42 13.56 10.20 11.22%
EY 8.35 8.29 8.08 10.88 9.59 7.38 9.80 -10.09%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.89 0.60 0.68 0.67 0.67 1.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 -
Price 0.645 0.595 0.65 0.72 0.515 0.54 0.48 -
P/RPS 1.00 0.74 0.91 0.85 0.64 0.75 0.72 24.40%
P/EPS 13.55 11.21 11.01 13.65 9.94 14.22 9.24 28.98%
EY 7.38 8.92 9.08 7.33 10.06 7.03 10.82 -22.46%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.79 0.89 0.65 0.70 0.61 17.75%

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