[THPLANT] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 77.52%
YoY- 225.7%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 198,110 247,547 205,866 176,148 131,243 144,546 167,430 11.88%
PBT 39,691 11,235 59,695 41,562 25,377 5,743 37,776 3.35%
Tax -12,872 -1,594 -19,932 -8,978 -5,796 -2,548 -13,912 -5.05%
NP 26,819 9,641 39,763 32,584 19,581 3,195 23,864 8.10%
-
NP to SH 21,591 1,828 26,805 26,567 14,966 1,593 15,772 23.31%
-
Tax Rate 32.43% 14.19% 33.39% 21.60% 22.84% 44.37% 36.83% -
Total Cost 171,291 237,906 166,103 143,564 111,662 141,351 143,566 12.50%
-
Net Worth 671,726 645,211 645,211 618,695 592,180 583,341 583,341 9.87%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 671,726 645,211 645,211 618,695 592,180 583,341 583,341 9.87%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.54% 3.89% 19.31% 18.50% 14.92% 2.21% 14.25% -
ROE 3.21% 0.28% 4.15% 4.29% 2.53% 0.27% 2.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.41 28.01 23.29 19.93 14.85 16.35 18.94 11.87%
EPS 2.44 0.21 3.03 3.01 1.69 0.18 1.78 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.73 0.70 0.67 0.66 0.66 9.87%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 17.75 22.17 18.44 15.78 11.76 12.95 15.00 11.88%
EPS 1.93 0.16 2.40 2.38 1.34 0.14 1.41 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6017 0.578 0.578 0.5542 0.5305 0.5225 0.5225 9.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.865 0.60 0.55 0.465 0.485 0.57 0.42 -
P/RPS 3.86 2.14 2.36 2.33 3.27 3.49 2.22 44.64%
P/EPS 35.41 290.10 18.14 15.47 28.64 316.26 23.54 31.31%
EY 2.82 0.34 5.51 6.46 3.49 0.32 4.25 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.82 0.75 0.66 0.72 0.86 0.64 46.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 26/11/20 -
Price 0.755 0.895 0.735 0.52 0.495 0.505 0.53 -
P/RPS 3.37 3.20 3.16 2.61 3.33 3.09 2.80 13.16%
P/EPS 30.91 432.74 24.24 17.30 29.23 280.19 29.70 2.70%
EY 3.24 0.23 4.13 5.78 3.42 0.36 3.37 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.01 0.74 0.74 0.77 0.80 15.27%

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