[THPLANT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 200.14%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 315,404 185,258 89,453 375,846 276,740 194,398 95,046 122.31%
PBT 40,242 12,479 5,049 185,852 69,555 49,857 25,104 36.93%
Tax -4,396 4,237 1,200 -18,316 -839 -10,889 -9,358 -39.54%
NP 35,846 16,716 6,249 167,536 68,716 38,968 15,746 72.96%
-
NP to SH 25,731 10,313 3,209 156,554 52,161 32,952 13,066 57.04%
-
Tax Rate 10.92% -33.95% -23.77% 9.86% 1.21% 21.84% 37.28% -
Total Cost 279,558 168,542 83,204 208,310 208,024 155,430 79,300 131.45%
-
Net Worth 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 650,717 45.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 33,510 - - - -
Div Payout % - - - 21.41% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 650,717 45.50%
NOSH 878,978 877,320 729,318 728,496 519,014 517,299 516,442 42.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.37% 9.02% 6.99% 44.58% 24.83% 20.05% 16.57% -
ROE 2.25% 0.92% 0.29% 13.95% 8.52% 5.54% 2.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.88 21.12 12.27 51.59 53.32 37.58 18.40 56.01%
EPS 2.93 1.18 0.44 21.49 10.05 6.37 2.53 10.27%
DPS 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.54 1.54 1.18 1.15 1.26 2.10%
Adjusted Per Share Value based on latest NOSH - 728,492
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.69 20.96 10.12 42.52 31.31 21.99 10.75 122.38%
EPS 2.91 1.17 0.36 17.71 5.90 3.73 1.48 56.88%
DPS 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
NAPS 1.2928 1.2705 1.2707 1.2693 0.6929 0.6731 0.7362 45.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.85 2.11 1.99 2.38 2.28 2.85 -
P/RPS 4.79 8.76 17.20 3.86 4.46 6.07 15.49 -54.23%
P/EPS 58.76 157.38 479.55 9.26 23.68 35.79 112.65 -35.17%
EY 1.70 0.64 0.21 10.80 4.22 2.79 0.89 53.88%
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.37 1.29 2.02 1.98 2.26 -30.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 -
Price 1.90 1.78 2.24 2.02 2.34 2.42 2.81 -
P/RPS 5.29 8.43 18.26 3.92 4.39 6.44 15.27 -50.64%
P/EPS 64.90 151.42 509.09 9.40 23.28 37.99 111.07 -30.08%
EY 1.54 0.66 0.20 10.64 4.29 2.63 0.90 43.01%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.45 1.31 1.98 2.10 2.23 -24.58%

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