[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -91.2%
YoY- -67.42%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 519,324 400,702 259,793 121,235 689,216 511,014 321,478 37.55%
PBT -678,111 -14,066 9,604 7,365 86,688 52,738 30,351 -
Tax 19,729 -339 -1,487 -3,269 -35,935 -14,008 -5,771 -
NP -658,382 -14,405 8,117 4,096 50,753 38,730 24,580 -
-
NP to SH -594,608 -16,371 3,432 3,232 36,730 29,850 18,396 -
-
Tax Rate - - 15.48% 44.39% 41.45% 26.56% 19.01% -
Total Cost 1,177,706 415,107 251,676 117,139 638,463 472,284 296,898 149.95%
-
Net Worth 795,465 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 -28.15%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 31,818 14,141 - -
Div Payout % - - - - 86.63% 47.38% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 795,465 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 -28.15%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -126.78% -3.59% 3.12% 3.38% 7.36% 7.58% 7.65% -
ROE -74.75% -1.26% 0.26% 0.24% 2.81% 2.27% 1.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 58.76 45.34 29.39 13.72 77.98 57.82 36.37 37.56%
EPS -67.27 -1.85 0.39 0.37 4.16 3.38 2.08 -
DPS 0.00 0.00 0.00 0.00 3.60 1.60 0.00 -
NAPS 0.90 1.47 1.49 1.51 1.48 1.49 1.48 -28.15%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.52 35.89 23.27 10.86 61.74 45.77 28.80 37.54%
EPS -53.26 -1.47 0.31 0.29 3.29 2.67 1.65 -
DPS 0.00 0.00 0.00 0.00 2.85 1.27 0.00 -
NAPS 0.7125 1.1638 1.1797 1.1955 1.1717 1.1797 1.1717 -28.15%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.465 0.68 0.655 0.87 1.15 1.11 1.16 -
P/RPS 0.79 1.50 2.23 6.34 1.47 1.92 3.19 -60.46%
P/EPS -0.69 -36.71 168.68 237.92 27.67 32.87 55.73 -
EY -144.68 -2.72 0.59 0.42 3.61 3.04 1.79 -
DY 0.00 0.00 0.00 0.00 3.13 1.44 0.00 -
P/NAPS 0.52 0.46 0.44 0.58 0.78 0.74 0.78 -23.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 -
Price 0.57 0.57 0.70 0.625 0.985 1.08 1.12 -
P/RPS 0.97 1.26 2.38 4.56 1.26 1.87 3.08 -53.61%
P/EPS -0.85 -30.77 180.27 170.92 23.70 31.98 53.81 -
EY -118.03 -3.25 0.55 0.59 4.22 3.13 1.86 -
DY 0.00 0.00 0.00 0.00 3.65 1.48 0.00 -
P/NAPS 0.63 0.39 0.47 0.41 0.67 0.72 0.76 -11.72%

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