[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 149.5%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 256,835 124,246 469,952 315,404 185,258 89,453 375,846 -22.47%
PBT 33,599 12,016 71,043 40,242 12,479 5,049 185,852 -68.12%
Tax 1,421 -3,607 5,458 -4,396 4,237 1,200 -18,316 -
NP 35,020 8,409 76,501 35,846 16,716 6,249 167,536 -64.87%
-
NP to SH 25,949 5,706 63,107 25,731 10,313 3,209 156,554 -69.92%
-
Tax Rate -4.23% 30.02% -7.68% 10.92% -33.95% -23.77% 9.86% -
Total Cost 221,815 115,837 393,451 279,558 168,542 83,204 208,310 4.28%
-
Net Worth 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 3.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 31,861 - - - 33,510 -
Div Payout % - - 50.49% - - - 21.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,184,198 1,193,187 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 3.67%
NOSH 883,730 877,343 880,153 878,978 877,320 729,318 728,496 13.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.64% 6.77% 16.28% 11.37% 9.02% 6.99% 44.58% -
ROE 2.19% 0.48% 5.31% 2.25% 0.92% 0.29% 13.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.06 14.16 53.39 35.88 21.12 12.27 51.59 -31.86%
EPS 2.94 0.65 7.17 2.93 1.18 0.44 21.49 -73.54%
DPS 0.00 0.00 3.62 0.00 0.00 0.00 4.60 -
NAPS 1.34 1.36 1.35 1.30 1.28 1.54 1.54 -8.88%
Adjusted Per Share Value based on latest NOSH - 878,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.01 11.13 42.10 28.25 16.59 8.01 33.67 -22.46%
EPS 2.32 0.51 5.65 2.30 0.92 0.29 14.02 -69.95%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 3.00 -
NAPS 1.0608 1.0688 1.0643 1.0236 1.0059 1.0061 1.0049 3.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.02 2.01 1.88 1.72 1.85 2.11 1.99 -
P/RPS 6.95 14.19 3.52 4.79 8.76 17.20 3.86 48.16%
P/EPS 68.79 309.05 26.22 58.76 157.38 479.55 9.26 282.12%
EY 1.45 0.32 3.81 1.70 0.64 0.21 10.80 -73.87%
DY 0.00 0.00 1.93 0.00 0.00 0.00 2.31 -
P/NAPS 1.51 1.48 1.39 1.32 1.45 1.37 1.29 11.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 -
Price 1.92 2.17 1.82 1.90 1.78 2.24 2.02 -
P/RPS 6.61 15.32 3.41 5.29 8.43 18.26 3.92 41.80%
P/EPS 65.39 333.66 25.38 64.90 151.42 509.09 9.40 265.70%
EY 1.53 0.30 3.94 1.54 0.66 0.20 10.64 -72.65%
DY 0.00 0.00 1.99 0.00 0.00 0.00 2.28 -
P/NAPS 1.43 1.60 1.35 1.46 1.39 1.45 1.31 6.03%

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