[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.73%
YoY- -54.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 153,216 77,215 304,358 217,001 144,872 59,983 243,373 -26.60%
PBT 39,742 27,197 70,912 37,762 24,245 13,252 115,506 -50.99%
Tax -9,441 -6,067 -13,848 -6,041 -5,369 -4,258 -32,152 -55.92%
NP 30,301 21,130 57,064 31,721 18,876 8,994 83,354 -49.15%
-
NP to SH 25,399 17,790 53,807 31,265 18,420 8,374 84,051 -55.06%
-
Tax Rate 23.76% 22.31% 19.53% 16.00% 22.14% 32.13% 27.84% -
Total Cost 122,915 56,085 247,294 185,280 125,996 50,989 160,019 -16.16%
-
Net Worth 448,504 472,775 453,676 429,223 419,079 428,437 328,121 23.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 41,465 - - - 28,010 -
Div Payout % - - 77.06% - - - 33.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 448,504 472,775 453,676 429,223 419,079 428,437 328,121 23.23%
NOSH 487,504 487,397 487,824 487,753 487,301 486,860 200,073 81.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.78% 27.37% 18.75% 14.62% 13.03% 14.99% 34.25% -
ROE 5.66% 3.76% 11.86% 7.28% 4.40% 1.95% 25.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.43 15.84 62.39 44.49 29.73 12.32 121.64 -59.53%
EPS 5.21 3.65 11.03 6.41 3.78 1.72 42.01 -75.22%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 14.00 -
NAPS 0.92 0.97 0.93 0.88 0.86 0.88 1.64 -32.05%
Adjusted Per Share Value based on latest NOSH - 488,403
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.72 6.92 27.26 19.44 12.98 5.37 21.80 -26.62%
EPS 2.28 1.59 4.82 2.80 1.65 0.75 7.53 -55.00%
DPS 0.00 0.00 3.71 0.00 0.00 0.00 2.51 -
NAPS 0.4018 0.4235 0.4064 0.3845 0.3754 0.3838 0.2939 23.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.45 1.54 1.46 1.58 1.58 1.49 2.29 -
P/RPS 4.61 9.72 2.34 3.55 5.31 12.09 1.88 82.14%
P/EPS 27.83 42.19 13.24 24.65 41.80 86.63 5.45 197.42%
EY 3.59 2.37 7.55 4.06 2.39 1.15 18.34 -66.38%
DY 0.00 0.00 5.82 0.00 0.00 0.00 6.11 -
P/NAPS 1.58 1.59 1.57 1.80 1.84 1.69 1.40 8.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 30/07/09 18/02/09 -
Price 1.55 1.58 1.49 1.55 1.59 1.59 1.50 -
P/RPS 4.93 9.97 2.39 3.48 5.35 12.91 1.23 152.96%
P/EPS 29.75 43.29 13.51 24.18 42.06 92.44 3.57 312.63%
EY 3.36 2.31 7.40 4.14 2.38 1.08 28.01 -75.77%
DY 0.00 0.00 5.70 0.00 0.00 0.00 9.33 -
P/NAPS 1.68 1.63 1.60 1.76 1.85 1.81 0.91 50.66%

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