[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -69.23%
YoY- 44.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 881,259 661,947 448,555 198,110 760,804 513,257 307,391 101.42%
PBT 125,808 81,394 57,513 39,691 137,869 126,634 66,939 52.12%
Tax -37,872 -28,710 -20,973 -12,872 -36,300 -34,706 -14,774 86.98%
NP 87,936 52,684 36,540 26,819 101,569 91,928 52,165 41.50%
-
NP to SH 68,771 45,721 31,354 21,591 70,166 68,338 41,533 39.83%
-
Tax Rate 30.10% 35.27% 36.47% 32.43% 26.33% 27.41% 22.07% -
Total Cost 793,323 609,263 412,015 171,291 659,235 421,329 255,226 112.54%
-
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 26,515 - 13,257 - - - - -
Div Payout % 38.56% - 42.28% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.98% 7.96% 8.15% 13.54% 13.35% 17.91% 16.97% -
ROE 9.85% 6.81% 4.61% 3.21% 10.87% 10.59% 6.71% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 99.71 74.89 50.75 22.41 86.08 58.07 34.78 101.42%
EPS 6.75 4.68 3.55 2.44 7.94 7.73 4.70 27.20%
DPS 3.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.77 0.76 0.73 0.73 0.70 8.37%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 78.94 59.29 40.18 17.75 68.15 45.98 27.53 101.44%
EPS 6.16 4.10 2.81 1.93 6.29 6.12 3.72 39.83%
DPS 2.38 0.00 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.6255 0.6017 0.6096 0.6017 0.578 0.578 0.5542 8.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.525 0.395 0.61 0.865 0.60 0.55 0.465 -
P/RPS 0.53 0.53 1.20 3.86 0.70 0.95 1.34 -46.02%
P/EPS 6.75 7.64 17.20 35.41 7.56 7.11 9.90 -22.47%
EY 14.82 13.10 5.82 2.82 13.23 14.06 10.11 28.95%
DY 5.71 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.79 1.14 0.82 0.75 0.66 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 10/11/22 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 -
Price 0.60 0.505 0.55 0.755 0.895 0.735 0.52 -
P/RPS 0.60 0.67 1.08 3.37 1.04 1.27 1.50 -45.62%
P/EPS 7.71 9.76 15.50 30.91 11.27 9.51 11.07 -21.37%
EY 12.97 10.24 6.45 3.24 8.87 10.52 9.04 27.12%
DY 5.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.71 0.99 1.23 1.01 0.74 1.78%

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