[THPLANT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 46.27%
YoY- -46.46%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 157,307 752,027 535,524 318,885 146,371 881,259 661,947 -61.60%
PBT 27,659 85,907 60,947 32,399 19,409 125,808 81,394 -51.27%
Tax -9,584 -25,811 -21,126 -13,633 -5,705 -37,872 -28,710 -51.84%
NP 18,075 60,096 39,821 18,766 13,704 87,936 52,684 -50.96%
-
NP to SH 13,040 46,618 34,339 16,786 11,476 68,771 45,721 -56.63%
-
Tax Rate 34.65% 30.05% 34.66% 42.08% 29.39% 30.10% 35.27% -
Total Cost 139,232 691,931 495,703 300,119 132,667 793,323 609,263 -62.58%
-
Net Worth 724,757 715,919 698,242 680,565 698,242 698,242 671,726 5.19%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 17,677 - - - 26,515 - -
Div Payout % - 37.92% - - - 38.56% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 724,757 715,919 698,242 680,565 698,242 698,242 671,726 5.19%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.49% 7.99% 7.44% 5.88% 9.36% 9.98% 7.96% -
ROE 1.80% 6.51% 4.92% 2.47% 1.64% 9.85% 6.81% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 17.80 85.09 60.59 36.08 16.56 99.71 74.89 -61.59%
EPS 0.97 3.29 2.37 0.89 0.80 6.75 4.68 -64.94%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.81 0.79 0.77 0.79 0.79 0.76 5.19%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.09 67.36 47.97 28.56 13.11 78.94 59.29 -61.59%
EPS 1.17 4.18 3.08 1.50 1.03 6.16 4.10 -56.62%
DPS 0.00 1.58 0.00 0.00 0.00 2.38 0.00 -
NAPS 0.6492 0.6413 0.6255 0.6096 0.6255 0.6255 0.6017 5.19%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.73 0.485 0.54 0.515 0.53 0.525 0.395 -
P/RPS 4.10 0.57 0.89 1.43 3.20 0.53 0.53 290.65%
P/EPS 49.48 9.20 13.90 27.12 40.82 6.75 7.64 247.05%
EY 2.02 10.88 7.19 3.69 2.45 14.82 13.10 -71.21%
DY 0.00 4.12 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.89 0.60 0.68 0.67 0.67 0.66 0.52 43.03%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 -
Price 0.65 0.72 0.515 0.54 0.48 0.60 0.505 -
P/RPS 3.65 0.85 0.85 1.50 2.90 0.60 0.67 209.28%
P/EPS 44.06 13.65 13.26 28.43 36.97 7.71 9.76 172.89%
EY 2.27 7.33 7.54 3.52 2.71 12.97 10.24 -63.33%
DY 0.00 2.78 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.79 0.89 0.65 0.70 0.61 0.76 0.66 12.72%

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