[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -66.94%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 365,972 237,441 153,216 77,215 304,358 217,001 144,872 85.17%
PBT 144,552 74,401 39,742 27,197 70,912 37,762 24,245 227.73%
Tax -36,137 -18,076 -9,441 -6,067 -13,848 -6,041 -5,369 255.24%
NP 108,415 56,325 30,301 21,130 57,064 31,721 18,876 219.69%
-
NP to SH 89,482 46,930 25,399 17,790 53,807 31,265 18,420 186.00%
-
Tax Rate 25.00% 24.30% 23.76% 22.31% 19.53% 16.00% 22.14% -
Total Cost 257,557 181,116 122,915 56,085 247,294 185,280 125,996 60.85%
-
Net Worth 512,860 468,324 448,504 472,775 453,676 429,223 419,079 14.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,054 - - - 41,465 - - -
Div Payout % 68.23% - - - 77.06% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 512,860 468,324 448,504 472,775 453,676 429,223 419,079 14.36%
NOSH 488,438 487,837 487,504 487,397 487,824 487,753 487,301 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.62% 23.72% 19.78% 27.37% 18.75% 14.62% 13.03% -
ROE 17.45% 10.02% 5.66% 3.76% 11.86% 7.28% 4.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.93 48.67 31.43 15.84 62.39 44.49 29.73 84.88%
EPS 18.32 9.62 5.21 3.65 11.03 6.41 3.78 185.56%
DPS 12.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.05 0.96 0.92 0.97 0.93 0.88 0.86 14.19%
Adjusted Per Share Value based on latest NOSH - 487,397
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.78 21.27 13.72 6.92 27.26 19.44 12.98 85.13%
EPS 8.02 4.20 2.28 1.59 4.82 2.80 1.65 186.11%
DPS 5.47 0.00 0.00 0.00 3.71 0.00 0.00 -
NAPS 0.4594 0.4195 0.4018 0.4235 0.4064 0.3845 0.3754 14.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.08 1.51 1.45 1.54 1.46 1.58 1.58 -
P/RPS 2.78 3.10 4.61 9.72 2.34 3.55 5.31 -34.96%
P/EPS 11.35 15.70 27.83 42.19 13.24 24.65 41.80 -57.96%
EY 8.81 6.37 3.59 2.37 7.55 4.06 2.39 138.06%
DY 6.01 0.00 0.00 0.00 5.82 0.00 0.00 -
P/NAPS 1.98 1.57 1.58 1.59 1.57 1.80 1.84 4.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 -
Price 1.90 1.66 1.55 1.58 1.49 1.55 1.59 -
P/RPS 2.54 3.41 4.93 9.97 2.39 3.48 5.35 -39.05%
P/EPS 10.37 17.26 29.75 43.29 13.51 24.18 42.06 -60.58%
EY 9.64 5.80 3.36 2.31 7.40 4.14 2.38 153.45%
DY 6.58 0.00 0.00 0.00 5.70 0.00 0.00 -
P/NAPS 1.81 1.73 1.68 1.63 1.60 1.76 1.85 -1.44%

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