[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -97.95%
YoY- -75.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 469,952 315,404 185,258 89,453 375,846 276,740 194,398 79.83%
PBT 71,043 40,242 12,479 5,049 185,852 69,555 49,857 26.54%
Tax 5,458 -4,396 4,237 1,200 -18,316 -839 -10,889 -
NP 76,501 35,846 16,716 6,249 167,536 68,716 38,968 56.59%
-
NP to SH 63,107 25,731 10,313 3,209 156,554 52,161 32,952 54.03%
-
Tax Rate -7.68% 10.92% -33.95% -23.77% 9.86% 1.21% 21.84% -
Total Cost 393,451 279,558 168,542 83,204 208,310 208,024 155,430 85.42%
-
Net Worth 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 58.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,861 - - - 33,510 - - -
Div Payout % 50.49% - - - 21.41% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,188,207 1,142,671 1,122,969 1,123,149 1,121,885 612,437 594,894 58.39%
NOSH 880,153 878,978 877,320 729,318 728,496 519,014 517,299 42.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.28% 11.37% 9.02% 6.99% 44.58% 24.83% 20.05% -
ROE 5.31% 2.25% 0.92% 0.29% 13.95% 8.52% 5.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.39 35.88 21.12 12.27 51.59 53.32 37.58 26.29%
EPS 7.17 2.93 1.18 0.44 21.49 10.05 6.37 8.18%
DPS 3.62 0.00 0.00 0.00 4.60 0.00 0.00 -
NAPS 1.35 1.30 1.28 1.54 1.54 1.18 1.15 11.24%
Adjusted Per Share Value based on latest NOSH - 729,318
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.10 28.25 16.59 8.01 33.67 24.79 17.41 79.86%
EPS 5.65 2.30 0.92 0.29 14.02 4.67 2.95 54.04%
DPS 2.85 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.0643 1.0236 1.0059 1.0061 1.0049 0.5486 0.5329 58.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.88 1.72 1.85 2.11 1.99 2.38 2.28 -
P/RPS 3.52 4.79 8.76 17.20 3.86 4.46 6.07 -30.39%
P/EPS 26.22 58.76 157.38 479.55 9.26 23.68 35.79 -18.68%
EY 3.81 1.70 0.64 0.21 10.80 4.22 2.79 23.01%
DY 1.93 0.00 0.00 0.00 2.31 0.00 0.00 -
P/NAPS 1.39 1.32 1.45 1.37 1.29 2.02 1.98 -20.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 -
Price 1.82 1.90 1.78 2.24 2.02 2.34 2.42 -
P/RPS 3.41 5.29 8.43 18.26 3.92 4.39 6.44 -34.47%
P/EPS 25.38 64.90 151.42 509.09 9.40 23.28 37.99 -23.52%
EY 3.94 1.54 0.66 0.20 10.64 4.29 2.63 30.82%
DY 1.99 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 1.35 1.46 1.39 1.45 1.31 1.98 2.10 -25.45%

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