[THPLANT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.03%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,589 124,246 154,548 130,146 95,805 89,453 99,106 21.47%
PBT 21,583 12,016 30,801 27,763 7,430 5,049 116,297 -67.56%
Tax 5,028 -3,607 9,854 -8,633 3,037 1,200 -17,477 -
NP 26,611 8,409 40,655 19,130 10,467 6,249 98,820 -58.39%
-
NP to SH 20,243 5,706 37,376 15,418 7,104 3,209 104,393 -66.59%
-
Tax Rate -23.30% 30.02% -31.99% 31.10% -40.87% -23.77% 15.03% -
Total Cost 105,978 115,837 113,893 111,016 85,338 83,204 286 5115.20%
-
Net Worth 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 3.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 31,910 - - - 7,284 -
Div Payout % - - 85.38% - - - 6.98% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 3.68%
NOSH 883,730 877,343 881,509 878,978 877,320 729,318 728,492 13.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.07% 6.77% 26.31% 14.70% 10.93% 6.99% 99.71% -
ROE 1.71% 0.48% 3.14% 1.35% 0.63% 0.29% 9.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.00 14.16 17.53 14.81 10.92 12.27 13.60 6.76%
EPS 2.29 0.65 4.24 1.75 0.81 0.44 14.33 -70.65%
DPS 0.00 0.00 3.62 0.00 0.00 0.00 1.00 -
NAPS 1.34 1.36 1.35 1.30 1.28 1.54 1.54 -8.88%
Adjusted Per Share Value based on latest NOSH - 878,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.88 11.13 13.84 11.66 8.58 8.01 8.88 21.47%
EPS 1.81 0.51 3.35 1.38 0.64 0.29 9.35 -66.63%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 0.65 -
NAPS 1.0608 1.0688 1.066 1.0236 1.0059 1.0061 1.0049 3.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.02 2.01 1.88 1.72 1.85 2.11 1.99 -
P/RPS 13.46 14.19 10.72 11.62 16.94 17.20 14.63 -5.41%
P/EPS 88.19 309.05 44.34 98.06 228.47 479.55 13.89 244.04%
EY 1.13 0.32 2.26 1.02 0.44 0.21 7.20 -71.00%
DY 0.00 0.00 1.93 0.00 0.00 0.00 0.50 -
P/NAPS 1.51 1.48 1.39 1.32 1.45 1.37 1.29 11.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 -
Price 1.92 2.17 1.82 1.90 1.78 2.24 2.02 -
P/RPS 12.80 15.32 10.38 12.83 16.30 18.26 14.85 -9.45%
P/EPS 83.82 333.66 42.92 108.32 219.82 509.09 14.10 229.23%
EY 1.19 0.30 2.33 0.92 0.45 0.20 7.09 -69.67%
DY 0.00 0.00 1.99 0.00 0.00 0.00 0.50 -
P/NAPS 1.43 1.60 1.35 1.46 1.39 1.45 1.31 6.03%

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