[THPLANT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 43.29%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 276,740 194,398 95,046 434,835 303,737 187,768 75,055 138.10%
PBT 69,555 49,857 25,104 183,022 134,432 84,914 30,674 72.34%
Tax -839 -10,889 -9,358 -33,257 -32,993 -21,183 -6,220 -73.60%
NP 68,716 38,968 15,746 149,765 101,439 63,731 24,454 98.75%
-
NP to SH 52,161 32,952 13,066 124,829 87,119 53,997 21,833 78.42%
-
Tax Rate 1.21% 21.84% 37.28% 18.17% 24.54% 24.95% 20.28% -
Total Cost 208,024 155,430 79,300 285,070 202,298 124,037 50,601 155.96%
-
Net Worth 612,437 594,894 650,717 626,181 585,203 546,548 505,764 13.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 63,636 - - - -
Div Payout % - - - 50.98% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 612,437 594,894 650,717 626,181 585,203 546,548 505,764 13.56%
NOSH 519,014 517,299 516,442 509,090 508,872 506,063 500,756 2.40%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.83% 20.05% 16.57% 34.44% 33.40% 33.94% 32.58% -
ROE 8.52% 5.54% 2.01% 19.93% 14.89% 9.88% 4.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.32 37.58 18.40 85.41 59.69 37.10 14.99 132.48%
EPS 10.05 6.37 2.53 24.52 17.12 10.67 4.36 74.23%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.26 1.23 1.15 1.08 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 508,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.31 21.99 10.75 49.20 34.37 21.24 8.49 138.13%
EPS 5.90 3.73 1.48 14.12 9.86 6.11 2.47 78.40%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 0.6929 0.6731 0.7362 0.7085 0.6621 0.6184 0.5722 13.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.38 2.28 2.85 2.12 1.95 2.04 2.04 -
P/RPS 4.46 6.07 15.49 2.48 3.27 5.50 13.61 -52.37%
P/EPS 23.68 35.79 112.65 8.65 11.39 19.12 46.79 -36.41%
EY 4.22 2.79 0.89 11.57 8.78 5.23 2.14 57.05%
DY 0.00 0.00 0.00 5.90 0.00 0.00 0.00 -
P/NAPS 2.02 1.98 2.26 1.72 1.70 1.89 2.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 -
Price 2.34 2.42 2.81 2.75 1.99 2.10 2.18 -
P/RPS 4.39 6.44 15.27 3.22 3.33 5.66 14.54 -54.89%
P/EPS 23.28 37.99 111.07 11.22 11.62 19.68 50.00 -39.84%
EY 4.29 2.63 0.90 8.92 8.60 5.08 2.00 66.09%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.98 2.10 2.23 2.24 1.73 1.94 2.16 -5.62%

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