[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 94.91%
YoY- -42.52%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 555,097 410,551 243,121 115,551 493,650 357,403 221,396 84.04%
PBT 54,462 48,719 10,943 -14,488 -245,010 -80,912 -32,121 -
Tax -27,002 -24,454 -10,542 1,540 -28,125 9,252 474 -
NP 27,460 24,265 401 -12,948 -273,135 -71,660 -31,647 -
-
NP to SH 13,991 12,398 -3,374 -11,531 -226,498 -58,850 -27,241 -
-
Tax Rate 49.58% 50.19% 96.34% - - - - -
Total Cost 527,637 386,286 242,720 128,499 766,785 429,063 253,043 62.85%
-
Net Worth 583,341 583,341 556,826 556,826 565,664 733,596 768,950 -16.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 583,341 583,341 556,826 556,826 565,664 733,596 768,950 -16.75%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.95% 5.91% 0.16% -11.21% -55.33% -20.05% -14.29% -
ROE 2.40% 2.13% -0.61% -2.07% -40.04% -8.02% -3.54% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.80 46.45 27.51 13.07 55.85 40.44 25.05 84.03%
EPS 1.58 1.40 -0.38 -1.30 -25.63 -6.66 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.63 0.63 0.64 0.83 0.87 -16.75%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.72 36.78 21.78 10.35 44.22 32.01 19.83 84.04%
EPS 1.25 1.11 -0.30 -1.03 -20.29 -5.27 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5225 0.4988 0.4988 0.5067 0.6571 0.6888 -16.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.57 0.42 0.295 0.26 0.65 0.30 0.50 -
P/RPS 0.91 0.90 1.07 1.99 1.16 0.74 2.00 -40.70%
P/EPS 36.01 29.94 -77.28 -19.93 -2.54 -4.51 -16.22 -
EY 2.78 3.34 -1.29 -5.02 -39.43 -22.19 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.64 0.47 0.41 1.02 0.36 0.57 31.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 26/11/19 29/08/19 -
Price 0.505 0.53 0.34 0.30 0.405 0.50 0.39 -
P/RPS 0.80 1.14 1.24 2.29 0.73 1.24 1.56 -35.80%
P/EPS 31.90 37.78 -89.07 -22.99 -1.58 -7.51 -12.65 -
EY 3.13 2.65 -1.12 -4.35 -63.27 -13.32 -7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.54 0.48 0.63 0.60 0.45 42.82%

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