[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 64.54%
YoY- 451.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 448,555 198,110 760,804 513,257 307,391 131,243 555,097 -13.27%
PBT 57,513 39,691 137,869 126,634 66,939 25,377 54,462 3.71%
Tax -20,973 -12,872 -36,300 -34,706 -14,774 -5,796 -27,002 -15.54%
NP 36,540 26,819 101,569 91,928 52,165 19,581 27,460 21.04%
-
NP to SH 31,354 21,591 70,166 68,338 41,533 14,966 13,991 71.50%
-
Tax Rate 36.47% 32.43% 26.33% 27.41% 22.07% 22.84% 49.58% -
Total Cost 412,015 171,291 659,235 421,329 255,226 111,662 527,637 -15.24%
-
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,257 - - - - - - -
Div Payout % 42.28% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.15% 13.54% 13.35% 17.91% 16.97% 14.92% 4.95% -
ROE 4.61% 3.21% 10.87% 10.59% 6.71% 2.53% 2.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.75 22.41 86.08 58.07 34.78 14.85 62.80 -13.27%
EPS 3.55 2.44 7.94 7.73 4.70 1.69 1.58 71.80%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.73 0.70 0.67 0.66 10.85%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.18 17.75 68.15 45.98 27.53 11.76 49.72 -13.27%
EPS 2.81 1.93 6.29 6.12 3.72 1.34 1.25 71.86%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6096 0.6017 0.578 0.578 0.5542 0.5305 0.5225 10.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.865 0.60 0.55 0.465 0.485 0.57 -
P/RPS 1.20 3.86 0.70 0.95 1.34 3.27 0.91 20.31%
P/EPS 17.20 35.41 7.56 7.11 9.90 28.64 36.01 -38.97%
EY 5.82 2.82 13.23 14.06 10.11 3.49 2.78 63.87%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 0.82 0.75 0.66 0.72 0.86 -5.51%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 -
Price 0.55 0.755 0.895 0.735 0.52 0.495 0.505 -
P/RPS 1.08 3.37 1.04 1.27 1.50 3.33 0.80 22.21%
P/EPS 15.50 30.91 11.27 9.51 11.07 29.23 31.90 -38.27%
EY 6.45 3.24 8.87 10.52 9.04 3.42 3.13 62.15%
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.99 1.23 1.01 0.74 0.74 0.77 -5.27%

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