[THPLANT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.9%
YoY- 69.95%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 250,445 198,110 247,547 205,866 176,148 131,243 144,546 44.40%
PBT 17,822 39,691 11,235 59,695 41,562 25,377 5,743 113.19%
Tax -8,101 -12,872 -1,594 -19,932 -8,978 -5,796 -2,548 116.67%
NP 9,721 26,819 9,641 39,763 32,584 19,581 3,195 110.39%
-
NP to SH 9,763 21,591 1,828 26,805 26,567 14,966 1,593 236.01%
-
Tax Rate 45.46% 32.43% 14.19% 33.39% 21.60% 22.84% 44.37% -
Total Cost 240,724 171,291 237,906 166,103 143,564 111,662 141,351 42.74%
-
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,257 - - - - - - -
Div Payout % 135.80% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.88% 13.54% 3.89% 19.31% 18.50% 14.92% 2.21% -
ROE 1.43% 3.21% 0.28% 4.15% 4.29% 2.53% 0.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.34 22.41 28.01 23.29 19.93 14.85 16.35 44.44%
EPS 1.10 2.44 0.21 3.03 3.01 1.69 0.18 235.36%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.73 0.70 0.67 0.66 10.85%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.43 17.75 22.17 18.44 15.78 11.76 12.95 44.36%
EPS 0.87 1.93 0.16 2.40 2.38 1.34 0.14 239.14%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6096 0.6017 0.578 0.578 0.5542 0.5305 0.5225 10.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.865 0.60 0.55 0.465 0.485 0.57 -
P/RPS 2.15 3.86 2.14 2.36 2.33 3.27 3.49 -27.66%
P/EPS 55.22 35.41 290.10 18.14 15.47 28.64 316.26 -68.86%
EY 1.81 2.82 0.34 5.51 6.46 3.49 0.32 218.46%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 0.82 0.75 0.66 0.72 0.86 -5.51%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 -
Price 0.55 0.755 0.895 0.735 0.52 0.495 0.505 -
P/RPS 1.94 3.37 3.20 3.16 2.61 3.33 3.09 -26.74%
P/EPS 49.79 30.91 432.74 24.24 17.30 29.23 280.19 -68.49%
EY 2.01 3.24 0.23 4.13 5.78 3.42 0.36 215.71%
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.99 1.23 1.01 0.74 0.74 0.77 -5.27%

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