[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 61.34%
YoY- 85.64%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 194,398 95,046 434,835 303,737 187,768 75,055 365,972 -34.43%
PBT 49,857 25,104 183,022 134,432 84,914 30,674 144,552 -50.85%
Tax -10,889 -9,358 -33,257 -32,993 -21,183 -6,220 -36,137 -55.08%
NP 38,968 15,746 149,765 101,439 63,731 24,454 108,415 -49.47%
-
NP to SH 32,952 13,066 124,829 87,119 53,997 21,833 89,482 -48.65%
-
Tax Rate 21.84% 37.28% 18.17% 24.54% 24.95% 20.28% 25.00% -
Total Cost 155,430 79,300 285,070 202,298 124,037 50,601 257,557 -28.60%
-
Net Worth 594,894 650,717 626,181 585,203 546,548 505,764 512,860 10.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 63,636 - - - 61,054 -
Div Payout % - - 50.98% - - - 68.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 594,894 650,717 626,181 585,203 546,548 505,764 512,860 10.40%
NOSH 517,299 516,442 509,090 508,872 506,063 500,756 488,438 3.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.05% 16.57% 34.44% 33.40% 33.94% 32.58% 29.62% -
ROE 5.54% 2.01% 19.93% 14.89% 9.88% 4.32% 17.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.58 18.40 85.41 59.69 37.10 14.99 74.93 -36.90%
EPS 6.37 2.53 24.52 17.12 10.67 4.36 18.32 -50.58%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 12.50 -
NAPS 1.15 1.26 1.23 1.15 1.08 1.01 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 508,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.41 8.51 38.95 27.21 16.82 6.72 32.78 -34.44%
EPS 2.95 1.17 11.18 7.80 4.84 1.96 8.02 -48.69%
DPS 0.00 0.00 5.70 0.00 0.00 0.00 5.47 -
NAPS 0.5329 0.5829 0.5609 0.5242 0.4896 0.453 0.4594 10.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.28 2.85 2.12 1.95 2.04 2.04 2.08 -
P/RPS 6.07 15.49 2.48 3.27 5.50 13.61 2.78 68.38%
P/EPS 35.79 112.65 8.65 11.39 19.12 46.79 11.35 115.18%
EY 2.79 0.89 11.57 8.78 5.23 2.14 8.81 -53.57%
DY 0.00 0.00 5.90 0.00 0.00 0.00 6.01 -
P/NAPS 1.98 2.26 1.72 1.70 1.89 2.02 1.98 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 -
Price 2.42 2.81 2.75 1.99 2.10 2.18 1.90 -
P/RPS 6.44 15.27 3.22 3.33 5.66 14.54 2.54 86.04%
P/EPS 37.99 111.07 11.22 11.62 19.68 50.00 10.37 137.83%
EY 2.63 0.90 8.92 8.60 5.08 2.00 9.64 -57.96%
DY 0.00 0.00 4.55 0.00 0.00 0.00 6.58 -
P/NAPS 2.10 2.23 2.24 1.73 1.94 2.16 1.81 10.42%

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