[THPLANT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.92%
YoY- 41.63%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Revenue 67,787 65,608 62,804 48,845 36,560 36,560 27,378 146.37%
PBT 32,790 38,474 33,771 21,353 14,733 14,733 12,677 157.32%
Tax -9,919 -9,810 -10,866 -3,792 -3,249 -3,249 -3,439 186.76%
NP 22,871 28,664 22,905 17,561 11,484 11,484 9,238 146.35%
-
NP to SH 22,923 28,710 23,589 17,561 11,484 11,484 9,238 146.91%
-
Tax Rate 30.25% 25.50% 32.18% 17.76% 22.05% 22.05% 27.13% -
Total Cost 44,916 36,944 39,899 31,284 25,076 25,076 18,140 146.38%
-
Net Worth 221,582 229,444 201,967 178,353 160,697 0 167,068 32.42%
Dividend
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Div 196 - 41,373 - 24,496 - - -
Div Payout % 0.86% - 175.39% - 213.31% - - -
Equity
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Net Worth 221,582 229,444 201,967 178,353 160,697 0 167,068 32.42%
NOSH 196,090 196,106 196,084 195,993 195,972 195,972 196,135 -0.02%
Ratio Analysis
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
NP Margin 33.74% 43.69% 36.47% 35.95% 31.41% 31.41% 33.74% -
ROE 10.35% 12.51% 11.68% 9.85% 7.15% 0.00% 5.53% -
Per Share
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 34.57 33.46 32.03 24.92 18.66 18.66 13.96 146.41%
EPS 11.69 14.64 12.03 8.96 5.86 5.86 4.71 146.96%
DPS 0.10 0.00 21.10 0.00 12.50 0.00 0.00 -
NAPS 1.13 1.17 1.03 0.91 0.82 0.00 0.8518 32.45%
Adjusted Per Share Value based on latest NOSH - 195,993
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 6.07 5.88 5.63 4.38 3.27 3.27 2.45 146.53%
EPS 2.05 2.57 2.11 1.57 1.03 1.03 0.83 145.77%
DPS 0.02 0.00 3.71 0.00 2.19 0.00 0.00 -
NAPS 0.1985 0.2055 0.1809 0.1598 0.1439 0.00 0.1497 32.39%
Price Multiplier on Financial Quarter End Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 -
Price 3.04 3.10 3.38 3.30 3.44 3.28 3.28 -
P/RPS 8.79 9.27 10.55 13.24 18.44 17.58 23.50 -62.39%
P/EPS 26.01 21.17 28.10 36.83 58.70 55.97 69.64 -62.44%
EY 3.85 4.72 3.56 2.72 1.70 1.79 1.44 165.93%
DY 0.03 0.00 6.24 0.00 3.63 0.00 0.00 -
P/NAPS 2.69 2.65 3.28 3.63 4.20 0.00 3.85 -29.99%
Price Multiplier on Announcement Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 - 22/05/07 -
Price 3.44 3.48 3.26 3.46 3.30 0.00 3.50 -
P/RPS 9.95 10.40 10.18 13.88 17.69 0.00 25.07 -60.11%
P/EPS 29.43 23.77 27.10 38.62 56.31 0.00 74.31 -60.19%
EY 3.40 4.21 3.69 2.59 1.78 0.00 1.35 150.58%
DY 0.03 0.00 6.47 0.00 3.79 0.00 0.00 -
P/NAPS 3.04 2.97 3.17 3.80 4.02 0.00 4.11 -25.91%

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