[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.02%
YoY- 48.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 192,484 82,304 488,917 390,149 256,835 124,246 469,952 -44.93%
PBT 9,560 320 58,211 52,369 33,599 12,016 71,043 -73.83%
Tax 2,054 4,771 1,369 -712 1,421 -3,607 5,458 -47.96%
NP 11,614 5,091 59,580 51,657 35,020 8,409 76,501 -71.63%
-
NP to SH 11,724 6,579 48,319 38,151 25,949 5,706 63,107 -67.54%
-
Tax Rate -21.49% -1,490.94% -2.35% 1.36% -4.23% 30.02% -7.68% -
Total Cost 180,870 77,213 429,337 338,492 221,815 115,837 393,451 -40.52%
-
Net Worth 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 17,666 - - - 31,861 -
Div Payout % - - 36.56% - - - 50.49% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 1,193,187 1,188,207 1.09%
NOSH 881,503 889,054 883,345 882,937 883,730 877,343 880,153 0.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.03% 6.19% 12.19% 13.24% 13.64% 6.77% 16.28% -
ROE 0.97% 0.54% 3.99% 3.18% 2.19% 0.48% 5.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.84 9.26 55.35 44.19 29.06 14.16 53.39 -44.98%
EPS 1.33 0.74 5.47 4.32 2.94 0.65 7.17 -67.57%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.62 -
NAPS 1.37 1.38 1.37 1.36 1.34 1.36 1.35 0.98%
Adjusted Per Share Value based on latest NOSH - 884,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.24 7.37 43.80 34.95 23.01 11.13 42.10 -44.94%
EPS 1.05 0.59 4.33 3.42 2.32 0.51 5.65 -67.53%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 2.85 -
NAPS 1.0818 1.099 1.084 1.0756 1.0608 1.0688 1.0643 1.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.56 1.59 1.70 1.73 2.02 2.01 1.88 -
P/RPS 7.14 17.18 3.07 3.92 6.95 14.19 3.52 60.44%
P/EPS 117.29 214.86 31.08 40.04 68.79 309.05 26.22 172.23%
EY 0.85 0.47 3.22 2.50 1.45 0.32 3.81 -63.31%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.93 -
P/NAPS 1.14 1.15 1.24 1.27 1.51 1.48 1.39 -12.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 -
Price 1.19 1.54 1.63 1.63 1.92 2.17 1.82 -
P/RPS 5.45 16.64 2.94 3.69 6.61 15.32 3.41 36.81%
P/EPS 89.47 208.11 29.80 37.72 65.39 333.66 25.38 132.16%
EY 1.12 0.48 3.36 2.65 1.53 0.30 3.94 -56.86%
DY 0.00 0.00 1.23 0.00 0.00 0.00 1.99 -
P/NAPS 0.87 1.12 1.19 1.20 1.43 1.60 1.35 -25.45%

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