[THPLANT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.98%
YoY- 53.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 99,352 95,046 131,098 115,969 112,713 75,055 128,531 -15.78%
PBT 24,753 25,104 48,590 49,518 54,240 30,674 70,151 -50.09%
Tax -1,531 -9,358 -264 -11,810 -14,963 -6,220 -18,061 -80.73%
NP 23,222 15,746 48,326 37,708 39,277 24,454 52,090 -41.67%
-
NP to SH 19,886 13,066 37,710 33,122 32,164 21,833 42,552 -39.80%
-
Tax Rate 6.19% 37.28% 0.54% 23.85% 27.59% 20.28% 25.75% -
Total Cost 76,130 79,300 82,772 78,261 73,436 50,601 76,441 -0.27%
-
Net Worth 595,544 650,717 625,955 585,104 546,181 505,764 512,968 10.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 63,613 - - - 61,067 -
Div Payout % - - 168.69% - - - 143.51% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 595,544 650,717 625,955 585,104 546,181 505,764 512,968 10.47%
NOSH 517,864 516,442 508,906 508,786 505,723 500,756 488,541 3.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.37% 16.57% 36.86% 32.52% 34.85% 32.58% 40.53% -
ROE 3.34% 2.01% 6.02% 5.66% 5.89% 4.32% 8.30% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.18 18.40 25.76 22.79 22.29 14.99 26.31 -19.01%
EPS 3.84 2.53 7.41 6.51 6.36 4.36 8.71 -42.10%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 12.50 -
NAPS 1.15 1.26 1.23 1.15 1.08 1.01 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 508,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.90 8.51 11.74 10.39 10.10 6.72 11.51 -15.76%
EPS 1.78 1.17 3.38 2.97 2.88 1.96 3.81 -39.81%
DPS 0.00 0.00 5.70 0.00 0.00 0.00 5.47 -
NAPS 0.5335 0.5829 0.5607 0.5241 0.4892 0.453 0.4595 10.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.28 2.85 2.12 1.95 2.04 2.04 2.08 -
P/RPS 11.88 15.49 8.23 8.56 9.15 13.61 7.91 31.17%
P/EPS 59.38 112.65 28.61 29.95 32.08 46.79 23.88 83.64%
EY 1.68 0.89 3.50 3.34 3.12 2.14 4.19 -45.65%
DY 0.00 0.00 5.90 0.00 0.00 0.00 6.01 -
P/NAPS 1.98 2.26 1.72 1.70 1.89 2.02 1.98 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 -
Price 2.42 2.81 2.75 1.99 2.10 2.18 1.90 -
P/RPS 12.61 15.27 10.68 8.73 9.42 14.54 7.22 45.07%
P/EPS 63.02 111.07 37.11 30.57 33.02 50.00 21.81 102.99%
EY 1.59 0.90 2.69 3.27 3.03 2.00 4.58 -50.63%
DY 0.00 0.00 4.55 0.00 0.00 0.00 6.58 -
P/NAPS 2.10 2.23 2.24 1.73 1.94 2.16 1.81 10.42%

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