[THPLANT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.4%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Revenue 217,001 144,872 59,983 243,373 201,398 133,395 133,395 38.35%
PBT 37,762 24,245 13,252 115,506 97,523 71,264 71,264 -34.54%
Tax -6,041 -5,369 -4,258 -32,152 -28,371 -19,728 -19,728 -54.60%
NP 31,721 18,876 8,994 83,354 69,152 51,536 51,536 -27.66%
-
NP to SH 31,265 18,420 8,374 84,051 69,236 51,634 51,634 -28.44%
-
Tax Rate 16.00% 22.14% 32.13% 27.84% 29.09% 27.68% 27.68% -
Total Cost 185,280 125,996 50,989 160,019 132,246 81,859 81,859 72.47%
-
Net Worth 429,223 419,079 428,437 328,121 225,492 0 221,596 55.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Div - - - 28,010 196 19,610 196 -
Div Payout % - - - 33.33% 0.28% 37.98% 0.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Net Worth 429,223 419,079 428,437 328,121 225,492 0 221,596 55.44%
NOSH 487,753 487,301 486,860 200,073 196,080 196,103 196,103 83.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
NP Margin 14.62% 13.03% 14.99% 34.25% 34.34% 38.63% 38.63% -
ROE 7.28% 4.40% 1.95% 25.62% 30.70% 0.00% 23.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 44.49 29.73 12.32 121.64 102.71 68.02 68.02 -24.66%
EPS 6.41 3.78 1.72 42.01 35.31 26.33 26.33 -61.04%
DPS 0.00 0.00 0.00 14.00 0.10 10.00 0.10 -
NAPS 0.88 0.86 0.88 1.64 1.15 0.00 1.13 -15.36%
Adjusted Per Share Value based on latest NOSH - 200,202
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
RPS 19.44 12.98 5.37 21.80 18.04 11.95 11.95 38.36%
EPS 2.80 1.65 0.75 7.53 6.20 4.63 4.63 -28.50%
DPS 0.00 0.00 0.00 2.51 0.02 1.76 0.02 -
NAPS 0.3845 0.3754 0.3838 0.2939 0.202 0.00 0.1985 55.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 -
Price 1.58 1.58 1.49 2.29 3.10 3.44 3.04 -
P/RPS 3.55 5.31 12.09 1.88 3.02 5.06 4.47 -14.25%
P/EPS 24.65 41.80 86.63 5.45 8.78 13.06 11.55 65.84%
EY 4.06 2.39 1.15 18.34 11.39 7.65 8.66 -39.67%
DY 0.00 0.00 0.00 6.11 0.03 2.91 0.03 -
P/NAPS 1.80 1.84 1.69 1.40 2.70 0.00 2.69 -23.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 01/04/08 CAGR
Date 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 - 29/07/08 -
Price 1.55 1.59 1.59 1.50 2.45 0.00 3.44 -
P/RPS 3.48 5.35 12.91 1.23 2.39 0.00 5.06 -22.10%
P/EPS 24.18 42.06 92.44 3.57 6.94 0.00 13.06 50.83%
EY 4.14 2.38 1.08 28.01 14.41 0.00 7.65 -33.61%
DY 0.00 0.00 0.00 9.33 0.04 0.00 0.03 -
P/NAPS 1.76 1.85 1.81 0.91 2.13 0.00 3.04 -30.55%

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