[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.97%
YoY- 229.79%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 760,804 513,257 307,391 131,243 555,097 410,551 243,121 113.49%
PBT 137,869 126,634 66,939 25,377 54,462 48,719 10,943 438.95%
Tax -36,300 -34,706 -14,774 -5,796 -27,002 -24,454 -10,542 127.51%
NP 101,569 91,928 52,165 19,581 27,460 24,265 401 3863.08%
-
NP to SH 70,166 68,338 41,533 14,966 13,991 12,398 -3,374 -
-
Tax Rate 26.33% 27.41% 22.07% 22.84% 49.58% 50.19% 96.34% -
Total Cost 659,235 421,329 255,226 111,662 527,637 386,286 242,720 94.31%
-
Net Worth 645,211 645,211 618,695 592,180 583,341 583,341 556,826 10.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 645,211 645,211 618,695 592,180 583,341 583,341 556,826 10.29%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.35% 17.91% 16.97% 14.92% 4.95% 5.91% 0.16% -
ROE 10.87% 10.59% 6.71% 2.53% 2.40% 2.13% -0.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.08 58.07 34.78 14.85 62.80 46.45 27.51 113.48%
EPS 7.94 7.73 4.70 1.69 1.58 1.40 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.70 0.67 0.66 0.66 0.63 10.29%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.15 45.98 27.53 11.76 49.72 36.78 21.78 113.48%
EPS 6.29 6.12 3.72 1.34 1.25 1.11 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.578 0.578 0.5542 0.5305 0.5225 0.5225 0.4988 10.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.55 0.465 0.485 0.57 0.42 0.295 -
P/RPS 0.70 0.95 1.34 3.27 0.91 0.90 1.07 -24.58%
P/EPS 7.56 7.11 9.90 28.64 36.01 29.94 -77.28 -
EY 13.23 14.06 10.11 3.49 2.78 3.34 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.66 0.72 0.86 0.64 0.47 44.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 26/11/20 26/08/20 -
Price 0.895 0.735 0.52 0.495 0.505 0.53 0.34 -
P/RPS 1.04 1.27 1.50 3.33 0.80 1.14 1.24 -11.03%
P/EPS 11.27 9.51 11.07 29.23 31.90 37.78 -89.07 -
EY 8.87 10.52 9.04 3.42 3.13 2.65 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 0.74 0.74 0.77 0.80 0.54 72.85%

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