[THPLANT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 106.06%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 165,834 562,310 392,232 221,924 89,518 455,304 325,976 -36.24%
PBT 15,766 127,296 15,876 -9,619 -15,668 18,714 24,531 -25.50%
Tax -2,839 23,173 8,035 10,025 6,220 5,215 -70 1077.78%
NP 12,927 150,469 23,911 406 -9,448 23,929 24,461 -34.60%
-
NP to SH 9,920 147,070 19,608 433 -7,148 62,133 17,916 -32.54%
-
Tax Rate 18.01% -18.20% -50.61% - - -27.87% 0.29% -
Total Cost 152,907 411,841 368,321 221,518 98,966 431,375 301,515 -36.38%
-
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 -18.83%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 53,031 - - - - - -
Div Payout % - 36.06% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 883,851 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,209,109 -18.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 882,561 0.09%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.80% 26.76% 6.10% 0.18% -10.55% 5.26% 7.50% -
ROE 1.12% 10.40% 1.52% 0.03% -0.57% 4.88% 1.48% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.76 63.62 44.38 25.11 10.13 51.51 36.94 -36.32%
EPS 1.12 16.64 2.22 0.05 -0.81 7.03 2.03 -32.70%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.46 1.44 1.43 1.44 1.37 -18.91%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.85 50.37 35.13 19.88 8.02 40.78 29.20 -36.26%
EPS 0.89 13.17 1.76 0.04 -0.64 5.57 1.60 -32.33%
DPS 0.00 4.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7917 1.2667 1.1559 1.1401 1.1322 1.1401 1.0831 -18.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.18 1.10 1.11 1.09 1.29 1.16 1.37 -
P/RPS 6.29 1.73 2.50 4.34 12.74 2.25 3.71 42.13%
P/EPS 105.14 6.61 50.03 2,224.94 -159.51 16.50 67.49 34.34%
EY 0.95 15.13 2.00 0.04 -0.63 6.06 1.48 -25.56%
DY 0.00 5.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.76 0.76 0.90 0.81 1.00 11.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 -
Price 1.16 1.20 1.12 1.10 1.15 1.16 1.26 -
P/RPS 6.18 1.89 2.52 4.38 11.35 2.25 3.41 48.59%
P/EPS 103.35 7.21 50.49 2,245.35 -142.20 16.50 62.07 40.43%
EY 0.97 13.87 1.98 0.04 -0.70 6.06 1.61 -28.64%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.77 0.76 0.80 0.81 0.92 16.69%

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