[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.13%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 375,846 368,986 388,796 380,184 434,835 404,982 375,536 0.05%
PBT 185,852 92,740 99,714 100,416 183,022 179,242 169,828 6.16%
Tax -18,316 -1,118 -21,778 -37,432 -33,257 -43,990 -42,366 -42.67%
NP 167,536 91,621 77,936 62,984 149,765 135,252 127,462 19.89%
-
NP to SH 156,554 69,548 65,904 52,264 124,829 116,158 107,994 27.94%
-
Tax Rate 9.86% 1.21% 21.84% 37.28% 18.17% 24.54% 24.95% -
Total Cost 208,310 277,365 310,860 317,200 285,070 269,730 248,074 -10.94%
-
Net Worth 1,121,885 612,437 594,894 650,717 626,181 585,203 546,548 61.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 33,510 - - - 63,636 - - -
Div Payout % 21.41% - - - 50.98% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,121,885 612,437 594,894 650,717 626,181 585,203 546,548 61.16%
NOSH 728,496 519,014 517,299 516,442 509,090 508,872 506,063 27.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 44.58% 24.83% 20.05% 16.57% 34.44% 33.40% 33.94% -
ROE 13.95% 11.36% 11.08% 8.03% 19.93% 19.85% 19.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.59 71.09 75.16 73.62 85.41 79.58 74.21 -21.43%
EPS 21.49 13.40 12.74 10.12 24.52 22.83 21.34 0.46%
DPS 4.60 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.54 1.18 1.15 1.26 1.23 1.15 1.08 26.55%
Adjusted Per Share Value based on latest NOSH - 516,442
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.67 33.05 34.83 34.06 38.95 36.28 33.64 0.05%
EPS 14.02 6.23 5.90 4.68 11.18 10.41 9.67 27.95%
DPS 3.00 0.00 0.00 0.00 5.70 0.00 0.00 -
NAPS 1.0049 0.5486 0.5329 0.5829 0.5609 0.5242 0.4896 61.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.99 2.38 2.28 2.85 2.12 1.95 2.04 -
P/RPS 3.86 3.35 3.03 3.87 2.48 2.45 2.75 25.23%
P/EPS 9.26 17.76 17.90 28.16 8.65 8.54 9.56 -2.09%
EY 10.80 5.63 5.59 3.55 11.57 11.71 10.46 2.14%
DY 2.31 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.29 2.02 1.98 2.26 1.72 1.70 1.89 -22.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 -
Price 2.02 2.34 2.42 2.81 2.75 1.99 2.10 -
P/RPS 3.92 3.29 3.22 3.82 3.22 2.50 2.83 24.13%
P/EPS 9.40 17.46 19.00 27.77 11.22 8.72 9.84 -2.99%
EY 10.64 5.73 5.26 3.60 8.92 11.47 10.16 3.11%
DY 2.28 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.31 1.98 2.10 2.23 2.24 1.73 1.94 -22.93%

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