[THPLANT] QoQ Quarter Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- -20.16%
YoY- 99.61%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 41,975 68,003 67,787 67,787 65,608 62,804 48,845 -11.37%
PBT 17,983 26,259 32,790 32,790 38,474 33,771 21,353 -12.79%
Tax -3,781 -8,643 -9,919 -9,919 -9,810 -10,866 -3,792 -0.23%
NP 14,202 17,616 22,871 22,871 28,664 22,905 17,561 -15.56%
-
NP to SH 14,815 17,602 22,293 22,923 28,710 23,589 17,561 -12.67%
-
Tax Rate 21.03% 32.91% 30.25% 30.25% 25.50% 32.18% 17.76% -
Total Cost 27,773 50,387 44,916 44,916 36,944 39,899 31,284 -9.05%
-
Net Worth 328,332 225,415 0 221,582 229,444 201,967 178,353 62.63%
Dividend
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div 15,015 - 19,070 196 - 41,373 - -
Div Payout % 101.35% - 85.54% 0.86% - 175.39% - -
Equity
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 328,332 225,415 0 221,582 229,444 201,967 178,353 62.63%
NOSH 200,202 196,013 190,701 196,090 196,106 196,084 195,993 1.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 33.83% 25.90% 33.74% 33.74% 43.69% 36.47% 35.95% -
ROE 4.51% 7.81% 0.00% 10.35% 12.51% 11.68% 9.85% -
Per Share
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.97 34.69 35.55 34.57 33.46 32.03 24.92 -12.84%
EPS 7.40 8.98 11.69 11.69 14.64 12.03 8.96 -14.13%
DPS 7.50 0.00 10.00 0.10 0.00 21.10 0.00 -
NAPS 1.64 1.15 0.00 1.13 1.17 1.03 0.91 59.90%
Adjusted Per Share Value based on latest NOSH - 196,090
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.75 7.69 7.67 7.67 7.42 7.11 5.53 -11.41%
EPS 1.68 1.99 2.52 2.59 3.25 2.67 1.99 -12.62%
DPS 1.70 0.00 2.16 0.02 0.00 4.68 0.00 -
NAPS 0.3715 0.255 0.00 0.2507 0.2596 0.2285 0.2018 62.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 -
Price 2.29 3.10 3.44 3.04 3.10 3.38 3.30 -
P/RPS 10.92 8.94 9.68 8.79 9.27 10.55 13.24 -14.23%
P/EPS 30.95 34.52 29.43 26.01 21.17 28.10 36.83 -12.94%
EY 3.23 2.90 3.40 3.85 4.72 3.56 2.72 14.67%
DY 3.28 0.00 2.91 0.03 0.00 6.24 0.00 -
P/NAPS 1.40 2.70 0.00 2.69 2.65 3.28 3.63 -53.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/02/09 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 -
Price 1.50 2.45 0.00 3.44 3.48 3.26 3.46 -
P/RPS 7.15 7.06 0.00 9.95 10.40 10.18 13.88 -41.05%
P/EPS 20.27 27.28 0.00 29.43 23.77 27.10 38.62 -40.17%
EY 4.93 3.67 0.00 3.40 4.21 3.69 2.59 67.02%
DY 5.00 0.00 0.00 0.03 0.00 6.47 0.00 -
P/NAPS 0.91 2.13 0.00 3.04 2.97 3.17 3.80 -67.98%

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