[THPLANT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 91.88%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 607,317 355,332 157,307 752,027 535,524 318,885 146,371 157.54%
PBT 95,116 52,611 27,659 85,907 60,947 32,399 19,409 187.67%
Tax -37,098 -22,785 -9,584 -25,811 -21,126 -13,633 -5,705 247.20%
NP 58,018 29,826 18,075 60,096 39,821 18,766 13,704 161.01%
-
NP to SH 44,995 23,449 13,040 46,618 34,339 16,786 11,476 148.02%
-
Tax Rate 39.00% 43.31% 34.65% 30.05% 34.66% 42.08% 29.39% -
Total Cost 549,299 325,506 139,232 691,931 495,703 300,119 132,667 157.18%
-
Net Worth 1,046,102 715,919 724,757 715,919 698,242 680,565 698,242 30.83%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 17,677 - - - -
Div Payout % - - - 37.92% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,046,102 715,919 724,757 715,919 698,242 680,565 698,242 30.83%
NOSH 1,260,364 883,851 883,851 883,851 883,851 883,851 883,851 26.60%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.55% 8.39% 11.49% 7.99% 7.44% 5.88% 9.36% -
ROE 4.30% 3.28% 1.80% 6.51% 4.92% 2.47% 1.64% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.19 40.20 17.80 85.09 60.59 36.08 16.56 103.43%
EPS 3.57 1.64 0.97 3.29 2.37 0.89 0.80 170.31%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.82 0.81 0.79 0.77 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 1,116,373
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 54.40 31.83 14.09 67.36 47.97 28.56 13.11 157.55%
EPS 4.03 2.10 1.17 4.18 3.08 1.50 1.03 147.68%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.9371 0.6413 0.6492 0.6413 0.6255 0.6096 0.6255 30.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.57 0.64 0.73 0.485 0.54 0.515 0.53 -
P/RPS 1.18 1.59 4.10 0.57 0.89 1.43 3.20 -48.48%
P/EPS 15.97 24.12 49.48 9.20 13.90 27.12 40.82 -46.41%
EY 6.26 4.15 2.02 10.88 7.19 3.69 2.45 86.57%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.89 0.60 0.68 0.67 0.67 1.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 29/05/24 28/02/24 28/11/23 29/08/23 29/05/23 -
Price 0.645 0.595 0.65 0.72 0.515 0.54 0.48 -
P/RPS 1.34 1.48 3.65 0.85 0.85 1.50 2.90 -40.14%
P/EPS 18.07 22.43 44.06 13.65 13.26 28.43 36.97 -37.86%
EY 5.53 4.46 2.27 7.33 7.54 3.52 2.71 60.67%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.79 0.89 0.65 0.70 0.61 17.75%

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