[THPLANT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 119.97%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 77,215 304,358 217,001 144,872 59,983 243,373 201,398 -47.25%
PBT 27,197 70,912 37,762 24,245 13,252 115,506 97,523 -57.34%
Tax -6,067 -13,848 -6,041 -5,369 -4,258 -32,152 -28,371 -64.27%
NP 21,130 57,064 31,721 18,876 8,994 83,354 69,152 -54.66%
-
NP to SH 17,790 53,807 31,265 18,420 8,374 84,051 69,236 -59.61%
-
Tax Rate 22.31% 19.53% 16.00% 22.14% 32.13% 27.84% 29.09% -
Total Cost 56,085 247,294 185,280 125,996 50,989 160,019 132,246 -43.58%
-
Net Worth 472,775 453,676 429,223 419,079 428,437 328,121 225,492 63.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 41,465 - - - 28,010 196 -
Div Payout % - 77.06% - - - 33.33% 0.28% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 472,775 453,676 429,223 419,079 428,437 328,121 225,492 63.88%
NOSH 487,397 487,824 487,753 487,301 486,860 200,073 196,080 83.60%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.37% 18.75% 14.62% 13.03% 14.99% 34.25% 34.34% -
ROE 3.76% 11.86% 7.28% 4.40% 1.95% 25.62% 30.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.84 62.39 44.49 29.73 12.32 121.64 102.71 -71.27%
EPS 3.65 11.03 6.41 3.78 1.72 42.01 35.31 -78.00%
DPS 0.00 8.50 0.00 0.00 0.00 14.00 0.10 -
NAPS 0.97 0.93 0.88 0.86 0.88 1.64 1.15 -10.73%
Adjusted Per Share Value based on latest NOSH - 487,669
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.74 34.44 24.55 16.39 6.79 27.54 22.79 -47.24%
EPS 2.01 6.09 3.54 2.08 0.95 9.51 7.83 -59.64%
DPS 0.00 4.69 0.00 0.00 0.00 3.17 0.02 -
NAPS 0.5349 0.5133 0.4856 0.4742 0.4847 0.3712 0.2551 63.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.54 1.46 1.58 1.58 1.49 2.29 3.10 -
P/RPS 9.72 2.34 3.55 5.31 12.09 1.88 3.02 118.14%
P/EPS 42.19 13.24 24.65 41.80 86.63 5.45 8.78 185.03%
EY 2.37 7.55 4.06 2.39 1.15 18.34 11.39 -64.91%
DY 0.00 5.82 0.00 0.00 0.00 6.11 0.03 -
P/NAPS 1.59 1.57 1.80 1.84 1.69 1.40 2.70 -29.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/04/10 22/02/10 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 -
Price 1.58 1.49 1.55 1.59 1.59 1.50 2.45 -
P/RPS 9.97 2.39 3.48 5.35 12.91 1.23 2.39 159.36%
P/EPS 43.29 13.51 24.18 42.06 92.44 3.57 6.94 239.23%
EY 2.31 7.40 4.14 2.38 1.08 28.01 14.41 -70.52%
DY 0.00 5.70 0.00 0.00 0.00 9.33 0.04 -
P/NAPS 1.63 1.60 1.76 1.85 1.81 0.91 2.13 -16.34%

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