[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.02%
YoY- 238.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 689,216 681,352 642,956 663,336 562,310 522,976 443,848 33.98%
PBT 86,688 70,317 60,702 63,064 127,296 21,168 -19,238 -
Tax -35,935 -18,677 -11,542 -11,356 23,173 10,713 20,050 -
NP 50,753 51,640 49,160 51,708 150,469 31,881 812 1463.14%
-
NP to SH 36,730 39,800 36,792 39,680 147,070 26,144 866 1107.91%
-
Tax Rate 41.45% 26.56% 19.01% 18.01% -18.20% -50.61% - -
Total Cost 638,463 629,712 593,796 611,628 411,841 491,094 443,036 27.49%
-
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 31,818 18,855 - - 53,031 - - -
Div Payout % 86.63% 47.38% - - 36.06% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.36% 7.58% 7.65% 7.80% 26.76% 6.10% 0.18% -
ROE 2.81% 3.02% 2.81% 4.49% 10.40% 2.03% 0.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.98 77.09 72.74 75.05 63.62 59.17 50.22 33.98%
EPS 4.16 4.51 4.16 4.48 16.64 2.96 0.10 1092.46%
DPS 3.60 2.13 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.48 1.49 1.48 1.00 1.60 1.46 1.44 1.83%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.74 61.03 57.59 59.42 50.37 46.85 39.76 33.98%
EPS 3.29 3.57 3.30 3.55 13.17 2.34 0.08 1083.39%
DPS 2.85 1.69 0.00 0.00 4.75 0.00 0.00 -
NAPS 1.1717 1.1797 1.1717 0.7917 1.2667 1.1559 1.1401 1.83%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.15 1.11 1.16 1.18 1.10 1.11 1.09 -
P/RPS 1.47 1.44 1.59 1.57 1.73 1.88 2.17 -22.81%
P/EPS 27.67 24.65 27.87 26.28 6.61 37.53 1,112.47 -91.42%
EY 3.61 4.06 3.59 3.80 15.13 2.66 0.09 1063.91%
DY 3.13 1.92 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 1.18 0.69 0.76 0.76 1.74%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 28/11/16 26/08/16 -
Price 0.985 1.08 1.12 1.16 1.20 1.12 1.10 -
P/RPS 1.26 1.40 1.54 1.55 1.89 1.89 2.19 -30.75%
P/EPS 23.70 23.98 26.91 25.84 7.21 37.86 1,122.67 -92.30%
EY 4.22 4.17 3.72 3.87 13.87 2.64 0.09 1191.22%
DY 3.65 1.98 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 1.16 0.75 0.77 0.76 -8.03%

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