[THPLANT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 50.41%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 535,524 318,885 146,371 881,259 661,947 448,555 198,110 93.93%
PBT 60,947 32,399 19,409 125,808 81,394 57,513 39,691 33.06%
Tax -21,126 -13,633 -5,705 -37,872 -28,710 -20,973 -12,872 39.09%
NP 39,821 18,766 13,704 87,936 52,684 36,540 26,819 30.11%
-
NP to SH 34,339 16,786 11,476 68,771 45,721 31,354 21,591 36.21%
-
Tax Rate 34.66% 42.08% 29.39% 30.10% 35.27% 36.47% 32.43% -
Total Cost 495,703 300,119 132,667 793,323 609,263 412,015 171,291 102.94%
-
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 26,515 - 13,257 - -
Div Payout % - - - 38.56% - 42.28% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.44% 5.88% 9.36% 9.98% 7.96% 8.15% 13.54% -
ROE 4.92% 2.47% 1.64% 9.85% 6.81% 4.61% 3.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 60.59 36.08 16.56 99.71 74.89 50.75 22.41 93.95%
EPS 2.37 0.89 0.80 6.75 4.68 3.55 2.44 -1.92%
DPS 0.00 0.00 0.00 3.00 0.00 1.50 0.00 -
NAPS 0.79 0.77 0.79 0.79 0.76 0.77 0.76 2.61%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 47.97 28.56 13.11 78.94 59.29 40.18 17.75 93.90%
EPS 3.08 1.50 1.03 6.16 4.10 2.81 1.93 36.52%
DPS 0.00 0.00 0.00 2.38 0.00 1.19 0.00 -
NAPS 0.6255 0.6096 0.6255 0.6255 0.6017 0.6096 0.6017 2.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.54 0.515 0.53 0.525 0.395 0.61 0.865 -
P/RPS 0.89 1.43 3.20 0.53 0.53 1.20 3.86 -62.36%
P/EPS 13.90 27.12 40.82 6.75 7.64 17.20 35.41 -46.35%
EY 7.19 3.69 2.45 14.82 13.10 5.82 2.82 86.52%
DY 0.00 0.00 0.00 5.71 0.00 2.46 0.00 -
P/NAPS 0.68 0.67 0.67 0.66 0.52 0.79 1.14 -29.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 30/05/22 -
Price 0.515 0.54 0.48 0.60 0.505 0.55 0.755 -
P/RPS 0.85 1.50 2.90 0.60 0.67 1.08 3.37 -60.04%
P/EPS 13.26 28.43 36.97 7.71 9.76 15.50 30.91 -43.09%
EY 7.54 3.52 2.71 12.97 10.24 6.45 3.24 75.52%
DY 0.00 0.00 0.00 5.00 0.00 2.73 0.00 -
P/NAPS 0.65 0.70 0.61 0.76 0.66 0.71 0.99 -24.43%

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