[THPLANT] QoQ Quarter Result on 01-Apr-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
01-Apr-2007 [#2]
Profit Trend
QoQ- 24.31%
YoY- 155.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 62,804 48,845 36,560 36,560 27,378 36,275 41,139 40.19%
PBT 33,771 21,353 14,733 14,733 12,677 18,517 17,656 67.86%
Tax -10,866 -3,792 -3,249 -3,249 -3,439 -4,643 -5,257 78.58%
NP 22,905 17,561 11,484 11,484 9,238 13,874 12,399 63.26%
-
NP to SH 23,589 17,561 11,484 11,484 9,238 13,874 12,399 67.14%
-
Tax Rate 32.18% 17.76% 22.05% 22.05% 27.13% 25.07% 29.77% -
Total Cost 39,899 31,284 25,076 25,076 18,140 22,401 28,740 29.95%
-
Net Worth 201,967 178,353 160,697 0 167,068 156,768 145,178 30.17%
Dividend
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Div 41,373 - 24,496 - - - - -
Div Payout % 175.39% - 213.31% - - - - -
Equity
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 201,967 178,353 160,697 0 167,068 156,768 145,178 30.17%
NOSH 196,084 195,993 195,972 195,972 196,135 195,960 196,186 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 36.47% 35.95% 31.41% 31.41% 33.74% 38.25% 30.14% -
ROE 11.68% 9.85% 7.15% 0.00% 5.53% 8.85% 8.54% -
Per Share
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 32.03 24.92 18.66 18.66 13.96 18.51 20.97 40.25%
EPS 12.03 8.96 5.86 5.86 4.71 7.08 6.32 67.21%
DPS 21.10 0.00 12.50 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.82 0.00 0.8518 0.80 0.74 30.22%
Adjusted Per Share Value based on latest NOSH - 195,972
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.63 4.38 3.27 3.27 2.45 3.25 3.69 40.13%
EPS 2.11 1.57 1.03 1.03 0.83 1.24 1.11 67.03%
DPS 3.71 0.00 2.19 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1598 0.1439 0.00 0.1497 0.1404 0.13 30.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 -
Price 3.38 3.30 3.44 3.28 3.28 2.61 1.95 -
P/RPS 10.55 13.24 18.44 17.58 23.50 14.10 9.30 10.59%
P/EPS 28.10 36.83 58.70 55.97 69.64 36.86 30.85 -7.18%
EY 3.56 2.72 1.70 1.79 1.44 2.71 3.24 7.81%
DY 6.24 0.00 3.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.63 4.20 0.00 3.85 3.26 2.64 18.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/02/08 01/11/07 09/08/07 - 22/05/07 12/02/07 08/12/06 -
Price 3.26 3.46 3.30 0.00 3.50 2.86 2.62 -
P/RPS 10.18 13.88 17.69 0.00 25.07 15.45 12.49 -15.06%
P/EPS 27.10 38.62 56.31 0.00 74.31 40.40 41.46 -28.79%
EY 3.69 2.59 1.78 0.00 1.35 2.48 2.41 40.52%
DY 6.47 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.80 4.02 0.00 4.11 3.57 3.54 -8.43%

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