[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 85.61%
YoY- 210.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 268,530 266,790 266,790 262,432 175,587 150,377 127,876 80.62%
PBT 130,030 142,528 142,528 153,896 82,534 65,017 54,820 99.03%
Tax -37,828 -39,456 -39,456 -39,240 -21,346 -13,973 -13,376 128.98%
NP 92,202 103,072 103,072 114,656 61,188 51,044 41,444 89.13%
-
NP to SH 92,314 103,268 103,268 114,840 61,872 51,044 41,444 89.31%
-
Tax Rate 29.09% 27.68% 27.68% 25.50% 25.86% 21.49% 24.40% -
Total Cost 176,328 163,718 163,718 147,776 114,399 99,333 86,432 76.51%
-
Net Worth 225,492 0 221,596 229,444 201,990 178,470 160,757 30.95%
Dividend
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 261 39,220 392 - 41,378 32,686 49,011 -98.45%
Div Payout % 0.28% 37.98% 0.38% - 66.88% 64.04% 118.26% -
Equity
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 225,492 0 221,596 229,444 201,990 178,470 160,757 30.95%
NOSH 196,080 196,103 196,103 196,106 196,107 196,121 196,045 0.01%
Ratio Analysis
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.34% 38.63% 38.63% 43.69% 34.85% 33.94% 32.41% -
ROE 40.94% 0.00% 46.60% 50.05% 30.63% 28.60% 25.78% -
Per Share
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.95 136.05 136.05 133.82 89.54 76.68 65.23 80.59%
EPS 47.08 52.66 52.66 58.56 31.55 26.03 21.14 89.28%
DPS 0.13 20.00 0.20 0.00 21.10 16.67 25.00 -98.48%
NAPS 1.15 0.00 1.13 1.17 1.03 0.91 0.82 30.93%
Adjusted Per Share Value based on latest NOSH - 196,106
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.05 23.90 23.90 23.51 15.73 13.47 11.45 80.66%
EPS 8.27 9.25 9.25 10.29 5.54 4.57 3.71 89.42%
DPS 0.02 3.51 0.04 0.00 3.71 2.93 4.39 -98.63%
NAPS 0.202 0.00 0.1985 0.2055 0.1809 0.1599 0.144 30.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.10 3.44 3.04 3.10 3.38 3.30 3.44 -
P/RPS 2.26 2.53 2.23 2.32 3.78 4.30 5.27 -49.07%
P/EPS 6.58 6.53 5.77 5.29 10.71 12.68 16.27 -51.39%
EY 15.19 15.31 17.32 18.89 9.33 7.89 6.15 105.56%
DY 0.04 5.81 0.07 0.00 6.24 5.05 7.27 -98.41%
P/NAPS 2.70 0.00 2.69 2.65 3.28 3.63 4.20 -29.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 -
Price 2.45 0.00 3.44 3.48 3.26 3.46 3.30 -
P/RPS 1.79 0.00 2.53 2.60 3.64 4.51 5.06 -56.31%
P/EPS 5.20 0.00 6.53 5.94 10.33 13.29 15.61 -58.35%
EY 19.22 0.00 15.31 16.83 9.68 7.52 6.41 139.91%
DY 0.05 0.00 0.06 0.00 6.47 4.82 7.58 -98.17%
P/NAPS 2.13 0.00 3.04 2.97 3.17 3.80 4.02 -39.72%

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