[THPLANT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 175.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,560 27,378 36,275 41,139 22,083 21,186 0 -
PBT 14,733 12,677 18,517 17,656 6,070 6,847 0 -
Tax -3,249 -3,439 -4,643 -5,257 -1,570 -2,101 0 -
NP 11,484 9,238 13,874 12,399 4,500 4,746 0 -
-
NP to SH 11,484 9,238 13,874 12,399 4,500 4,746 0 -
-
Tax Rate 22.05% 27.13% 25.07% 29.77% 25.86% 30.68% - -
Total Cost 25,076 18,140 22,401 28,740 17,583 16,440 0 -
-
Net Worth 0 167,068 156,768 145,178 133,624 129,436 0 -
Dividend
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 167,068 156,768 145,178 133,624 129,436 0 -
NOSH 195,972 196,135 195,960 196,186 196,506 196,115 0 -
Ratio Analysis
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.41% 33.74% 38.25% 30.14% 20.38% 22.40% 0.00% -
ROE 0.00% 5.53% 8.85% 8.54% 3.37% 3.67% 0.00% -
Per Share
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.66 13.96 18.51 20.97 11.24 10.80 0.00 -
EPS 5.86 4.71 7.08 6.32 2.29 2.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8518 0.80 0.74 0.68 0.66 0.63 -
Adjusted Per Share Value based on latest NOSH - 196,186
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.14 3.10 4.10 4.65 2.50 2.40 0.00 -
EPS 1.30 1.05 1.57 1.40 0.51 0.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.189 0.1774 0.1643 0.1512 0.1464 0.63 -
Price Multiplier on Financial Quarter End Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 3.28 3.28 2.61 1.95 1.88 0.00 0.00 -
P/RPS 17.58 23.50 14.10 9.30 16.73 0.00 0.00 -
P/EPS 55.97 69.64 36.86 30.85 82.10 0.00 0.00 -
EY 1.79 1.44 2.71 3.24 1.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.85 3.26 2.64 2.76 0.00 0.00 -
Price Multiplier on Announcement Date
01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - 22/05/07 12/02/07 08/12/06 15/08/06 30/05/06 - -
Price 0.00 3.50 2.86 2.62 2.22 1.91 0.00 -
P/RPS 0.00 25.07 15.45 12.49 19.75 17.68 0.00 -
P/EPS 0.00 74.31 40.40 41.46 96.94 78.93 0.00 -
EY 0.00 1.35 2.48 2.41 1.03 1.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.11 3.57 3.54 3.26 2.89 0.00 -

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