[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.38%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 455,304 325,976 192,484 82,304 488,917 390,149 256,835 46.32%
PBT 18,714 24,531 9,560 320 58,211 52,369 33,599 -32.23%
Tax 5,215 -70 2,054 4,771 1,369 -712 1,421 137.36%
NP 23,929 24,461 11,614 5,091 59,580 51,657 35,020 -22.36%
-
NP to SH 62,133 17,916 11,724 6,579 48,319 38,151 25,949 78.69%
-
Tax Rate -27.87% 0.29% -21.49% -1,490.94% -2.35% 1.36% -4.23% -
Total Cost 431,375 301,515 180,870 77,213 429,337 338,492 221,815 55.61%
-
Net Worth 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 4.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 17,666 - - -
Div Payout % - - - - 36.56% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,272,745 1,209,109 1,207,660 1,226,894 1,210,183 1,200,794 1,184,198 4.91%
NOSH 883,851 882,561 881,503 889,054 883,345 882,937 883,730 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.26% 7.50% 6.03% 6.19% 12.19% 13.24% 13.64% -
ROE 4.88% 1.48% 0.97% 0.54% 3.99% 3.18% 2.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.51 36.94 21.84 9.26 55.35 44.19 29.06 46.31%
EPS 7.03 2.03 1.33 0.74 5.47 4.32 2.94 78.53%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.37 1.37 1.38 1.37 1.36 1.34 4.90%
Adjusted Per Share Value based on latest NOSH - 889,054
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.78 29.20 17.24 7.37 43.80 34.95 23.01 46.29%
EPS 5.57 1.60 1.05 0.59 4.33 3.42 2.32 79.01%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 1.1401 1.0831 1.0818 1.099 1.084 1.0756 1.0608 4.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.16 1.37 1.56 1.59 1.70 1.73 2.02 -
P/RPS 2.25 3.71 7.14 17.18 3.07 3.92 6.95 -52.75%
P/EPS 16.50 67.49 117.29 214.86 31.08 40.04 68.79 -61.29%
EY 6.06 1.48 0.85 0.47 3.22 2.50 1.45 158.78%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.81 1.00 1.14 1.15 1.24 1.27 1.51 -33.90%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 -
Price 1.16 1.26 1.19 1.54 1.63 1.63 1.92 -
P/RPS 2.25 3.41 5.45 16.64 2.94 3.69 6.61 -51.15%
P/EPS 16.50 62.07 89.47 208.11 29.80 37.72 65.39 -59.96%
EY 6.06 1.61 1.12 0.48 3.36 2.65 1.53 149.70%
DY 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 0.81 0.92 0.87 1.12 1.19 1.20 1.43 -31.46%

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