[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.03%
YoY- 94.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,377 127,876 127,876 109,512 120,683 112,544 86,538 55.47%
PBT 65,017 54,820 54,820 50,708 49,090 40,764 25,834 108.99%
Tax -13,973 -13,376 -13,376 -13,756 -13,571 -11,904 -7,342 67.19%
NP 51,044 41,444 41,444 36,952 35,519 28,860 18,492 125.00%
-
NP to SH 51,044 41,444 41,444 36,952 35,519 28,860 18,492 125.00%
-
Tax Rate 21.49% 24.40% 24.40% 27.13% 27.65% 29.20% 28.42% -
Total Cost 99,333 86,432 86,432 72,560 85,164 83,684 68,046 35.27%
-
Net Worth 178,470 160,757 0 167,068 156,903 145,084 133,205 26.31%
Dividend
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 32,686 49,011 - - - - - -
Div Payout % 64.04% 118.26% - - - - - -
Equity
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,470 160,757 0 167,068 156,903 145,084 133,205 26.31%
NOSH 196,121 196,045 196,045 196,135 196,129 196,059 195,889 0.09%
Ratio Analysis
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 33.94% 32.41% 32.41% 33.74% 29.43% 25.64% 21.37% -
ROE 28.60% 25.78% 0.00% 22.12% 22.64% 19.89% 13.88% -
Per Share
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.68 65.23 65.23 55.83 61.53 57.40 44.18 55.32%
EPS 26.03 21.14 21.14 18.84 18.11 14.72 9.44 124.81%
DPS 16.67 25.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.00 0.8518 0.80 0.74 0.68 26.20%
Adjusted Per Share Value based on latest NOSH - 196,135
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.47 11.45 11.45 9.81 10.81 10.08 7.75 55.50%
EPS 4.57 3.71 3.71 3.31 3.18 2.59 1.66 124.52%
DPS 2.93 4.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.144 0.00 0.1497 0.1405 0.13 0.1193 26.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.30 3.44 3.28 3.28 2.61 1.95 1.88 -
P/RPS 4.30 5.27 5.03 5.87 4.24 3.40 4.26 0.74%
P/EPS 12.68 16.27 15.52 17.41 14.41 13.25 19.92 -30.28%
EY 7.89 6.15 6.45 5.74 6.94 7.55 5.02 43.49%
DY 5.05 7.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 4.20 0.00 3.85 3.26 2.64 2.76 24.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 01/11/07 09/08/07 - 22/05/07 12/02/07 08/12/06 15/08/06 -
Price 3.46 3.30 0.00 3.50 2.86 2.62 2.22 -
P/RPS 4.51 5.06 0.00 6.27 4.65 4.56 5.03 -8.34%
P/EPS 13.29 15.61 0.00 18.58 15.79 17.80 23.52 -36.61%
EY 7.52 6.41 0.00 5.38 6.33 5.62 4.25 57.73%
DY 4.82 7.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.02 0.00 4.11 3.57 3.54 3.26 13.02%

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