[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 62.26%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 259,793 121,235 689,216 511,014 321,478 165,834 562,310 -40.32%
PBT 9,604 7,365 86,688 52,738 30,351 15,766 127,296 -82.22%
Tax -1,487 -3,269 -35,935 -14,008 -5,771 -2,839 23,173 -
NP 8,117 4,096 50,753 38,730 24,580 12,927 150,469 -85.79%
-
NP to SH 3,432 3,232 36,730 29,850 18,396 9,920 147,070 -91.88%
-
Tax Rate 15.48% 44.39% 41.45% 26.56% 19.01% 18.01% -18.20% -
Total Cost 251,676 117,139 638,463 472,284 296,898 152,907 411,841 -28.05%
-
Net Worth 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 1,414,161 -4.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 31,818 14,141 - - 53,031 -
Div Payout % - - 86.63% 47.38% - - 36.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 1,414,161 -4.64%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.12% 3.38% 7.36% 7.58% 7.65% 7.80% 26.76% -
ROE 0.26% 0.24% 2.81% 2.27% 1.41% 1.12% 10.40% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.39 13.72 77.98 57.82 36.37 18.76 63.62 -40.32%
EPS 0.39 0.37 4.16 3.38 2.08 1.12 16.64 -91.86%
DPS 0.00 0.00 3.60 1.60 0.00 0.00 6.00 -
NAPS 1.49 1.51 1.48 1.49 1.48 1.00 1.60 -4.64%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.27 10.86 61.74 45.77 28.80 14.85 50.37 -40.32%
EPS 0.31 0.29 3.29 2.67 1.65 0.89 13.17 -91.84%
DPS 0.00 0.00 2.85 1.27 0.00 0.00 4.75 -
NAPS 1.1797 1.1955 1.1717 1.1797 1.1717 0.7917 1.2667 -4.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.655 0.87 1.15 1.11 1.16 1.18 1.10 -
P/RPS 2.23 6.34 1.47 1.92 3.19 6.29 1.73 18.49%
P/EPS 168.68 237.92 27.67 32.87 55.73 105.14 6.61 771.93%
EY 0.59 0.42 3.61 3.04 1.79 0.95 15.13 -88.56%
DY 0.00 0.00 3.13 1.44 0.00 0.00 5.45 -
P/NAPS 0.44 0.58 0.78 0.74 0.78 1.18 0.69 -25.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 -
Price 0.70 0.625 0.985 1.08 1.12 1.16 1.20 -
P/RPS 2.38 4.56 1.26 1.87 3.08 6.18 1.89 16.66%
P/EPS 180.27 170.92 23.70 31.98 53.81 103.35 7.21 760.10%
EY 0.55 0.59 4.22 3.13 1.86 0.97 13.87 -88.44%
DY 0.00 0.00 3.65 1.48 0.00 0.00 5.00 -
P/NAPS 0.47 0.41 0.67 0.72 0.76 1.16 0.75 -26.83%

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