[THPLANT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.4%
YoY- -42.01%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,805 89,453 99,106 82,342 99,352 95,046 131,098 -18.88%
PBT 7,430 5,049 116,297 19,698 24,753 25,104 48,590 -71.43%
Tax 3,037 1,200 -17,477 10,050 -1,531 -9,358 -264 -
NP 10,467 6,249 98,820 29,748 23,222 15,746 48,326 -63.96%
-
NP to SH 7,104 3,209 104,393 19,209 19,886 13,066 37,710 -67.17%
-
Tax Rate -40.87% -23.77% 15.03% -51.02% 6.19% 37.28% 0.54% -
Total Cost 85,338 83,204 286 52,594 76,130 79,300 82,772 2.05%
-
Net Worth 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 625,955 47.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,284 - - - 63,613 -
Div Payout % - - 6.98% - - - 168.69% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 625,955 47.69%
NOSH 877,320 729,318 728,492 519,162 517,864 516,442 508,906 43.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.93% 6.99% 99.71% 36.13% 23.37% 16.57% 36.86% -
ROE 0.63% 0.29% 9.31% 3.14% 3.34% 2.01% 6.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.92 12.27 13.60 15.86 19.18 18.40 25.76 -43.59%
EPS 0.81 0.44 14.33 3.70 3.84 2.53 7.41 -77.16%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 12.50 -
NAPS 1.28 1.54 1.54 1.18 1.15 1.26 1.23 2.69%
Adjusted Per Share Value based on latest NOSH - 519,162
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.58 8.01 8.88 7.38 8.90 8.51 11.74 -18.87%
EPS 0.64 0.29 9.35 1.72 1.78 1.17 3.38 -67.05%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 5.70 -
NAPS 1.0059 1.0061 1.0049 0.5488 0.5335 0.5829 0.5607 47.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.85 2.11 1.99 2.38 2.28 2.85 2.12 -
P/RPS 16.94 17.20 14.63 15.01 11.88 15.49 8.23 61.88%
P/EPS 228.47 479.55 13.89 64.32 59.38 112.65 28.61 300.02%
EY 0.44 0.21 7.20 1.55 1.68 0.89 3.50 -74.93%
DY 0.00 0.00 0.50 0.00 0.00 0.00 5.90 -
P/NAPS 1.45 1.37 1.29 2.02 1.98 2.26 1.72 -10.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 -
Price 1.78 2.24 2.02 2.34 2.42 2.81 2.75 -
P/RPS 16.30 18.26 14.85 14.75 12.61 15.27 10.68 32.59%
P/EPS 219.82 509.09 14.10 63.24 63.02 111.07 37.11 227.73%
EY 0.45 0.20 7.09 1.58 1.59 0.90 2.69 -69.67%
DY 0.00 0.00 0.50 0.00 0.00 0.00 4.55 -
P/NAPS 1.39 1.45 1.31 1.98 2.10 2.23 2.24 -27.26%

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