[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.25%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 365,972 316,588 306,432 308,860 304,358 289,334 289,744 16.79%
PBT 144,552 99,201 79,484 108,788 70,912 50,349 48,490 106.72%
Tax -36,137 -24,101 -18,882 -24,268 -13,848 -8,054 -10,738 124.07%
NP 108,415 75,100 60,602 84,520 57,064 42,294 37,752 101.65%
-
NP to SH 89,482 62,573 50,798 71,160 53,807 41,686 36,840 80.40%
-
Tax Rate 25.00% 24.30% 23.76% 22.31% 19.53% 16.00% 22.14% -
Total Cost 257,557 241,488 245,830 224,340 247,294 247,040 251,992 1.46%
-
Net Worth 512,860 468,324 448,504 472,775 453,676 429,223 419,079 14.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,054 - - - 41,465 - - -
Div Payout % 68.23% - - - 77.06% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 512,860 468,324 448,504 472,775 453,676 429,223 419,079 14.36%
NOSH 488,438 487,837 487,504 487,397 487,824 487,753 487,301 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.62% 23.72% 19.78% 27.37% 18.75% 14.62% 13.03% -
ROE 17.45% 13.36% 11.33% 15.05% 11.86% 9.71% 8.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.93 64.90 62.86 63.37 62.39 59.32 59.46 16.61%
EPS 18.32 12.83 10.42 14.60 11.03 8.55 7.56 80.12%
DPS 12.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.05 0.96 0.92 0.97 0.93 0.88 0.86 14.19%
Adjusted Per Share Value based on latest NOSH - 487,397
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.41 35.82 34.67 34.94 34.44 32.74 32.78 16.80%
EPS 10.12 7.08 5.75 8.05 6.09 4.72 4.17 80.29%
DPS 6.91 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 0.5803 0.5299 0.5074 0.5349 0.5133 0.4856 0.4742 14.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.08 1.51 1.45 1.54 1.46 1.58 1.58 -
P/RPS 2.78 2.33 2.31 2.43 2.34 2.66 2.66 2.97%
P/EPS 11.35 11.77 13.92 10.55 13.24 18.49 20.90 -33.36%
EY 8.81 8.49 7.19 9.48 7.55 5.41 4.78 50.15%
DY 6.01 0.00 0.00 0.00 5.82 0.00 0.00 -
P/NAPS 1.98 1.57 1.58 1.59 1.57 1.80 1.84 4.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 -
Price 1.90 1.66 1.55 1.58 1.49 1.55 1.59 -
P/RPS 2.54 2.56 2.47 2.49 2.39 2.61 2.67 -3.26%
P/EPS 10.37 12.94 14.88 10.82 13.51 18.14 21.03 -37.50%
EY 9.64 7.73 6.72 9.24 7.40 5.51 4.75 60.08%
DY 6.58 0.00 0.00 0.00 5.70 0.00 0.00 -
P/NAPS 1.81 1.73 1.68 1.63 1.60 1.76 1.85 -1.44%

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