[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -146.02%
YoY- -208.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 562,310 522,976 443,848 358,072 455,304 434,634 384,968 28.58%
PBT 127,296 21,168 -19,238 -62,672 18,714 32,708 19,120 251.87%
Tax 23,173 10,713 20,050 24,880 5,215 -93 4,108 215.22%
NP 150,469 31,881 812 -37,792 23,929 32,614 23,228 245.53%
-
NP to SH 147,070 26,144 866 -28,592 62,133 23,888 23,448 238.21%
-
Tax Rate -18.20% -50.61% - - -27.87% 0.28% -21.49% -
Total Cost 411,841 491,094 443,036 395,864 431,375 402,020 361,740 8.98%
-
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 11.04%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,031 - - - - - - -
Div Payout % 36.06% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 1,207,660 11.04%
NOSH 883,851 883,851 883,851 883,851 883,851 882,561 881,503 0.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.76% 6.10% 0.18% -10.55% 5.26% 7.50% 6.03% -
ROE 10.40% 2.03% 0.07% -2.26% 4.88% 1.98% 1.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.62 59.17 50.22 40.51 51.51 49.25 43.67 28.36%
EPS 16.64 2.96 0.10 -3.24 7.03 2.71 2.66 237.62%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.46 1.44 1.43 1.44 1.37 1.37 10.84%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.37 46.85 39.76 32.07 40.78 38.93 34.48 28.59%
EPS 13.17 2.34 0.08 -2.56 5.57 2.14 2.10 238.19%
DPS 4.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2667 1.1559 1.1401 1.1322 1.1401 1.0831 1.0818 11.03%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.10 1.11 1.09 1.29 1.16 1.37 1.56 -
P/RPS 1.73 1.88 2.17 3.18 2.25 2.78 3.57 -38.16%
P/EPS 6.61 37.53 1,112.47 -39.88 16.50 50.62 58.65 -76.51%
EY 15.13 2.66 0.09 -2.51 6.06 1.98 1.71 324.97%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.76 0.90 0.81 1.00 1.14 -28.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.20 1.12 1.10 1.15 1.16 1.26 1.19 -
P/RPS 1.89 1.89 2.19 2.84 2.25 2.56 2.72 -21.46%
P/EPS 7.21 37.86 1,122.67 -35.55 16.50 46.55 44.74 -70.22%
EY 13.87 2.64 0.09 -2.81 6.06 2.15 2.24 235.34%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.76 0.80 0.81 0.92 0.87 -9.38%

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