[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 104.57%
YoY- -24.89%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 355,332 157,307 752,027 535,524 318,885 146,371 881,259 -45.45%
PBT 52,611 27,659 85,907 60,947 32,399 19,409 125,808 -44.10%
Tax -22,785 -9,584 -25,811 -21,126 -13,633 -5,705 -37,872 -28.75%
NP 29,826 18,075 60,096 39,821 18,766 13,704 87,936 -51.39%
-
NP to SH 23,449 13,040 46,618 34,339 16,786 11,476 68,771 -51.22%
-
Tax Rate 43.31% 34.65% 30.05% 34.66% 42.08% 29.39% 30.10% -
Total Cost 325,506 139,232 691,931 495,703 300,119 132,667 793,323 -44.81%
-
Net Worth 715,919 724,757 715,919 698,242 680,565 698,242 698,242 1.68%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 17,677 - - - 26,515 -
Div Payout % - - 37.92% - - - 38.56% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 715,919 724,757 715,919 698,242 680,565 698,242 698,242 1.68%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.39% 11.49% 7.99% 7.44% 5.88% 9.36% 9.98% -
ROE 3.28% 1.80% 6.51% 4.92% 2.47% 1.64% 9.85% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.20 17.80 85.09 60.59 36.08 16.56 99.71 -45.45%
EPS 1.64 0.97 3.29 2.37 0.89 0.80 6.75 -61.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.81 0.82 0.81 0.79 0.77 0.79 0.79 1.68%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 31.83 14.09 67.36 47.97 28.56 13.11 78.94 -45.45%
EPS 2.10 1.17 4.18 3.08 1.50 1.03 6.16 -51.23%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 2.38 -
NAPS 0.6413 0.6492 0.6413 0.6255 0.6096 0.6255 0.6255 1.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.64 0.73 0.485 0.54 0.515 0.53 0.525 -
P/RPS 1.59 4.10 0.57 0.89 1.43 3.20 0.53 108.14%
P/EPS 24.12 49.48 9.20 13.90 27.12 40.82 6.75 133.91%
EY 4.15 2.02 10.88 7.19 3.69 2.45 14.82 -57.23%
DY 0.00 0.00 4.12 0.00 0.00 0.00 5.71 -
P/NAPS 0.79 0.89 0.60 0.68 0.67 0.67 0.66 12.74%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 -
Price 0.595 0.65 0.72 0.515 0.54 0.48 0.60 -
P/RPS 1.48 3.65 0.85 0.85 1.50 2.90 0.60 82.66%
P/EPS 22.43 44.06 13.65 13.26 28.43 36.97 7.71 103.92%
EY 4.46 2.27 7.33 7.54 3.52 2.71 12.97 -50.94%
DY 0.00 0.00 2.78 0.00 0.00 0.00 5.00 -
P/NAPS 0.73 0.79 0.89 0.65 0.70 0.61 0.76 -2.65%

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