[THPLANT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 327.88%
YoY- 229.79%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 760,804 684,342 614,782 524,972 555,097 547,401 486,242 34.66%
PBT 137,869 168,845 133,878 101,508 54,462 64,958 21,886 239.94%
Tax -36,300 -46,274 -29,548 -23,184 -27,002 -32,605 -21,084 43.50%
NP 101,569 122,570 104,330 78,324 27,460 32,353 802 2399.73%
-
NP to SH 70,166 91,117 83,066 59,864 13,991 16,530 -6,748 -
-
Tax Rate 26.33% 27.41% 22.07% 22.84% 49.58% 50.19% 96.34% -
Total Cost 659,235 561,772 510,452 446,648 527,637 515,048 485,440 22.56%
-
Net Worth 645,211 645,211 618,695 592,180 583,341 583,341 556,826 10.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 645,211 645,211 618,695 592,180 583,341 583,341 556,826 10.29%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.35% 17.91% 16.97% 14.92% 4.95% 5.91% 0.16% -
ROE 10.87% 14.12% 13.43% 10.11% 2.40% 2.83% -1.21% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.08 77.43 69.56 59.40 62.80 61.93 55.01 34.67%
EPS 7.94 10.31 9.40 6.76 1.58 1.87 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.70 0.67 0.66 0.66 0.63 10.29%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.15 61.30 55.07 47.02 49.72 49.03 43.56 34.65%
EPS 6.29 8.16 7.44 5.36 1.25 1.48 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.578 0.578 0.5542 0.5305 0.5225 0.5225 0.4988 10.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.55 0.465 0.485 0.57 0.42 0.295 -
P/RPS 0.70 0.71 0.67 0.82 0.91 0.68 0.54 18.83%
P/EPS 7.56 5.34 4.95 7.16 36.01 22.46 -38.64 -
EY 13.23 18.74 20.21 13.97 2.78 4.45 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.66 0.72 0.86 0.64 0.47 44.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 26/11/20 26/08/20 -
Price 0.895 0.735 0.52 0.495 0.505 0.53 0.34 -
P/RPS 1.04 0.95 0.75 0.83 0.80 0.86 0.62 41.04%
P/EPS 11.27 7.13 5.53 7.31 31.90 28.34 -44.53 -
EY 8.87 14.03 18.07 13.68 3.13 3.53 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 0.74 0.74 0.77 0.80 0.54 72.85%

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