[THPLANT] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 93.36%
YoY- 149.9%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 176,148 131,243 144,546 167,430 127,570 115,551 136,247 18.69%
PBT 41,562 25,377 5,743 37,776 25,431 -14,488 -164,098 -
Tax -8,978 -5,796 -2,548 -13,912 -12,082 1,540 -37,377 -61.39%
NP 32,584 19,581 3,195 23,864 13,349 -12,948 -201,475 -
-
NP to SH 26,567 14,966 1,593 15,772 8,157 -11,531 -167,648 -
-
Tax Rate 21.60% 22.84% 44.37% 36.83% 47.51% - - -
Total Cost 143,564 111,662 141,351 143,566 114,221 128,499 337,722 -43.49%
-
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 618,695 592,180 583,341 583,341 556,826 556,826 565,664 6.16%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.50% 14.92% 2.21% 14.25% 10.46% -11.21% -147.87% -
ROE 4.29% 2.53% 0.27% 2.70% 1.46% -2.07% -29.64% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.93 14.85 16.35 18.94 14.43 13.07 15.42 18.67%
EPS 3.01 1.69 0.18 1.78 0.92 -1.30 -18.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.93 14.85 16.35 18.94 14.43 13.07 15.42 18.67%
EPS 3.01 1.69 0.18 1.78 0.92 -1.30 -18.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.66 0.63 0.63 0.64 6.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.465 0.485 0.57 0.42 0.295 0.26 0.65 -
P/RPS 2.33 3.27 3.49 2.22 2.04 1.99 4.22 -32.72%
P/EPS 15.47 28.64 316.26 23.54 31.96 -19.93 -3.43 -
EY 6.46 3.49 0.32 4.25 3.13 -5.02 -29.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.86 0.64 0.47 0.41 1.02 -25.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 -
Price 0.52 0.495 0.505 0.53 0.34 0.30 0.405 -
P/RPS 2.61 3.33 3.09 2.80 2.36 2.29 2.63 -0.50%
P/EPS 17.30 29.23 280.19 29.70 36.84 -22.99 -2.14 -
EY 5.78 3.42 0.36 3.37 2.71 -4.35 -46.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.77 0.80 0.54 0.48 0.63 11.33%

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