[THPLANT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -83.31%
YoY- -46.85%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 752,027 535,524 318,885 146,371 881,259 661,947 448,555 40.99%
PBT 85,907 60,947 32,399 19,409 125,808 81,394 57,513 30.57%
Tax -25,811 -21,126 -13,633 -5,705 -37,872 -28,710 -20,973 14.79%
NP 60,096 39,821 18,766 13,704 87,936 52,684 36,540 39.20%
-
NP to SH 46,618 34,339 16,786 11,476 68,771 45,721 31,354 30.17%
-
Tax Rate 30.05% 34.66% 42.08% 29.39% 30.10% 35.27% 36.47% -
Total Cost 691,931 495,703 300,119 132,667 793,323 609,263 412,015 41.15%
-
Net Worth 715,919 698,242 680,565 698,242 698,242 671,726 680,565 3.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,677 - - - 26,515 - 13,257 21.08%
Div Payout % 37.92% - - - 38.56% - 42.28% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 715,919 698,242 680,565 698,242 698,242 671,726 680,565 3.42%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.99% 7.44% 5.88% 9.36% 9.98% 7.96% 8.15% -
ROE 6.51% 4.92% 2.47% 1.64% 9.85% 6.81% 4.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 85.09 60.59 36.08 16.56 99.71 74.89 50.75 41.00%
EPS 3.29 2.37 0.89 0.80 6.75 4.68 3.55 -4.93%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 1.50 21.07%
NAPS 0.81 0.79 0.77 0.79 0.79 0.76 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 67.36 47.97 28.56 13.11 78.94 59.29 40.18 40.98%
EPS 4.18 3.08 1.50 1.03 6.16 4.10 2.81 30.21%
DPS 1.58 0.00 0.00 0.00 2.38 0.00 1.19 20.73%
NAPS 0.6413 0.6255 0.6096 0.6255 0.6255 0.6017 0.6096 3.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.485 0.54 0.515 0.53 0.525 0.395 0.61 -
P/RPS 0.57 0.89 1.43 3.20 0.53 0.53 1.20 -39.03%
P/EPS 9.20 13.90 27.12 40.82 6.75 7.64 17.20 -34.03%
EY 10.88 7.19 3.69 2.45 14.82 13.10 5.82 51.58%
DY 4.12 0.00 0.00 0.00 5.71 0.00 2.46 40.89%
P/NAPS 0.60 0.68 0.67 0.67 0.66 0.52 0.79 -16.71%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 -
Price 0.72 0.515 0.54 0.48 0.60 0.505 0.55 -
P/RPS 0.85 0.85 1.50 2.90 0.60 0.67 1.08 -14.71%
P/EPS 13.65 13.26 28.43 36.97 7.71 9.76 15.50 -8.10%
EY 7.33 7.54 3.52 2.71 12.97 10.24 6.45 8.87%
DY 2.78 0.00 0.00 0.00 5.00 0.00 2.73 1.21%
P/NAPS 0.89 0.65 0.70 0.61 0.76 0.66 0.71 16.20%

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