[THPLANT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 221.38%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 124,246 469,952 315,404 185,258 89,453 375,846 276,740 -41.39%
PBT 12,016 71,043 40,242 12,479 5,049 185,852 69,555 -69.01%
Tax -3,607 5,458 -4,396 4,237 1,200 -18,316 -839 164.63%
NP 8,409 76,501 35,846 16,716 6,249 167,536 68,716 -75.38%
-
NP to SH 5,706 63,107 25,731 10,313 3,209 156,554 52,161 -77.15%
-
Tax Rate 30.02% -7.68% 10.92% -33.95% -23.77% 9.86% 1.21% -
Total Cost 115,837 393,451 279,558 168,542 83,204 208,310 208,024 -32.33%
-
Net Worth 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 56.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 31,861 - - - 33,510 - -
Div Payout % - 50.49% - - - 21.41% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 56.05%
NOSH 877,343 880,153 878,978 877,320 729,318 728,496 519,014 41.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.77% 16.28% 11.37% 9.02% 6.99% 44.58% 24.83% -
ROE 0.48% 5.31% 2.25% 0.92% 0.29% 13.95% 8.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.16 53.39 35.88 21.12 12.27 51.59 53.32 -58.71%
EPS 0.65 7.17 2.93 1.18 0.44 21.49 10.05 -83.91%
DPS 0.00 3.62 0.00 0.00 0.00 4.60 0.00 -
NAPS 1.36 1.35 1.30 1.28 1.54 1.54 1.18 9.93%
Adjusted Per Share Value based on latest NOSH - 877,320
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.13 42.10 28.25 16.59 8.01 33.67 24.79 -41.39%
EPS 0.51 5.65 2.30 0.92 0.29 14.02 4.67 -77.18%
DPS 0.00 2.85 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0688 1.0643 1.0236 1.0059 1.0061 1.0049 0.5486 56.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.01 1.88 1.72 1.85 2.11 1.99 2.38 -
P/RPS 14.19 3.52 4.79 8.76 17.20 3.86 4.46 116.47%
P/EPS 309.05 26.22 58.76 157.38 479.55 9.26 23.68 455.19%
EY 0.32 3.81 1.70 0.64 0.21 10.80 4.22 -82.11%
DY 0.00 1.93 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 1.48 1.39 1.32 1.45 1.37 1.29 2.02 -18.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 -
Price 2.17 1.82 1.90 1.78 2.24 2.02 2.34 -
P/RPS 15.32 3.41 5.29 8.43 18.26 3.92 4.39 130.24%
P/EPS 333.66 25.38 64.90 151.42 509.09 9.40 23.28 490.99%
EY 0.30 3.94 1.54 0.66 0.20 10.64 4.29 -83.05%
DY 0.00 1.99 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 1.60 1.35 1.46 1.39 1.45 1.31 1.98 -13.25%

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