[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.04%
YoY- -70.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 304,358 217,001 144,872 59,983 243,373 201,398 133,395 73.05%
PBT 70,912 37,762 24,245 13,252 115,506 97,523 71,264 -0.32%
Tax -13,848 -6,041 -5,369 -4,258 -32,152 -28,371 -19,728 -20.96%
NP 57,064 31,721 18,876 8,994 83,354 69,152 51,536 7.00%
-
NP to SH 53,807 31,265 18,420 8,374 84,051 69,236 51,634 2.77%
-
Tax Rate 19.53% 16.00% 22.14% 32.13% 27.84% 29.09% 27.68% -
Total Cost 247,294 185,280 125,996 50,989 160,019 132,246 81,859 108.55%
-
Net Worth 453,676 429,223 419,079 428,437 328,121 225,492 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,465 - - - 28,010 196 19,610 64.51%
Div Payout % 77.06% - - - 33.33% 0.28% 37.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,676 429,223 419,079 428,437 328,121 225,492 0 -
NOSH 487,824 487,753 487,301 486,860 200,073 196,080 196,103 83.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.75% 14.62% 13.03% 14.99% 34.25% 34.34% 38.63% -
ROE 11.86% 7.28% 4.40% 1.95% 25.62% 30.70% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.39 44.49 29.73 12.32 121.64 102.71 68.02 -5.58%
EPS 11.03 6.41 3.78 1.72 42.01 35.31 26.33 -43.92%
DPS 8.50 0.00 0.00 0.00 14.00 0.10 10.00 -10.24%
NAPS 0.93 0.88 0.86 0.88 1.64 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 486,860
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.26 19.44 12.98 5.37 21.80 18.04 11.95 73.02%
EPS 4.82 2.80 1.65 0.75 7.53 6.20 4.63 2.70%
DPS 3.71 0.00 0.00 0.00 2.51 0.02 1.76 64.17%
NAPS 0.4064 0.3845 0.3754 0.3838 0.2939 0.202 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.46 1.58 1.58 1.49 2.29 3.10 3.44 -
P/RPS 2.34 3.55 5.31 12.09 1.88 3.02 5.06 -40.11%
P/EPS 13.24 24.65 41.80 86.63 5.45 8.78 13.06 0.91%
EY 7.55 4.06 2.39 1.15 18.34 11.39 7.65 -0.87%
DY 5.82 0.00 0.00 0.00 6.11 0.03 2.91 58.53%
P/NAPS 1.57 1.80 1.84 1.69 1.40 2.70 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 - -
Price 1.49 1.55 1.59 1.59 1.50 2.45 0.00 -
P/RPS 2.39 3.48 5.35 12.91 1.23 2.39 0.00 -
P/EPS 13.51 24.18 42.06 92.44 3.57 6.94 0.00 -
EY 7.40 4.14 2.38 1.08 28.01 14.41 0.00 -
DY 5.70 0.00 0.00 0.00 9.33 0.04 0.00 -
P/NAPS 1.60 1.76 1.85 1.81 0.91 2.13 0.00 -

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