[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.99%
YoY- 94.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 112,783 63,938 63,938 27,378 120,683 84,408 43,269 114.93%
PBT 48,763 27,410 27,410 12,677 49,090 30,573 12,917 188.92%
Tax -10,480 -6,688 -6,688 -3,439 -13,571 -8,928 -3,671 131.13%
NP 38,283 20,722 20,722 9,238 35,519 21,645 9,246 211.05%
-
NP to SH 38,283 20,722 20,722 9,238 35,519 21,645 9,246 211.05%
-
Tax Rate 21.49% 24.40% 24.40% 27.13% 27.65% 29.20% 28.42% -
Total Cost 74,500 43,216 43,216 18,140 85,164 62,763 34,023 87.00%
-
Net Worth 178,470 160,757 0 167,068 156,903 145,084 133,205 26.31%
Dividend
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 24,515 24,505 - - - - - -
Div Payout % 64.04% 118.26% - - - - - -
Equity
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,470 160,757 0 167,068 156,903 145,084 133,205 26.31%
NOSH 196,121 196,045 196,045 196,135 196,129 196,059 195,889 0.09%
Ratio Analysis
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 33.94% 32.41% 32.41% 33.74% 29.43% 25.64% 21.37% -
ROE 21.45% 12.89% 0.00% 5.53% 22.64% 14.92% 6.94% -
Per Share
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.51 32.61 32.61 13.96 61.53 43.05 22.09 114.72%
EPS 19.52 10.57 10.57 4.71 18.11 11.04 4.72 210.75%
DPS 12.50 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.00 0.8518 0.80 0.74 0.68 26.20%
Adjusted Per Share Value based on latest NOSH - 196,135
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.10 5.73 5.73 2.45 10.81 7.56 3.88 114.70%
EPS 3.43 1.86 1.86 0.83 3.18 1.94 0.83 210.57%
DPS 2.20 2.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.144 0.00 0.1497 0.1405 0.13 0.1193 26.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.30 3.44 3.28 3.28 2.61 1.95 1.88 -
P/RPS 5.74 10.55 10.06 23.50 4.24 4.53 8.51 -26.98%
P/EPS 16.91 32.54 31.03 69.64 14.41 17.66 39.83 -49.55%
EY 5.92 3.07 3.22 1.44 6.94 5.66 2.51 98.43%
DY 3.79 3.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 4.20 0.00 3.85 3.26 2.64 2.76 24.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 01/11/07 09/08/07 - 22/05/07 12/02/07 08/12/06 15/08/06 -
Price 3.46 3.30 0.00 3.50 2.86 2.62 2.22 -
P/RPS 6.02 10.12 0.00 25.07 4.65 6.09 10.05 -33.58%
P/EPS 17.73 31.22 0.00 74.31 15.79 23.73 47.03 -54.12%
EY 5.64 3.20 0.00 1.35 6.33 4.21 2.13 117.65%
DY 3.61 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.02 0.00 4.11 3.57 3.54 3.26 13.02%

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