[THPLANT] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 47.16%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 172,514 146,371 219,312 213,392 250,445 198,110 247,547 -21.44%
PBT 12,990 19,409 44,414 23,881 17,822 39,691 11,235 10.18%
Tax -7,928 -5,705 -9,162 -7,737 -8,101 -12,872 -1,594 192.23%
NP 5,062 13,704 35,252 16,144 9,721 26,819 9,641 -34.99%
-
NP to SH 5,310 11,476 23,050 14,367 9,763 21,591 1,828 103.98%
-
Tax Rate 61.03% 29.39% 20.63% 32.40% 45.46% 32.43% 14.19% -
Total Cost 167,452 132,667 184,060 197,248 240,724 171,291 237,906 -20.92%
-
Net Worth 680,565 698,242 698,242 671,726 680,565 671,726 645,211 3.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 13,257 - 13,257 - - -
Div Payout % - - 57.52% - 135.80% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 680,565 698,242 698,242 671,726 680,565 671,726 645,211 3.63%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.93% 9.36% 16.07% 7.57% 3.88% 13.54% 3.89% -
ROE 0.78% 1.64% 3.30% 2.14% 1.43% 3.21% 0.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.52 16.56 24.81 24.14 28.34 22.41 28.01 -21.44%
EPS 0.09 0.80 2.07 1.13 1.10 2.44 0.21 -43.24%
DPS 0.00 0.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.76 0.77 0.76 0.73 3.63%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.45 13.11 19.65 19.11 22.43 17.75 22.17 -21.44%
EPS 0.48 1.03 2.06 1.29 0.87 1.93 0.16 108.42%
DPS 0.00 0.00 1.19 0.00 1.19 0.00 0.00 -
NAPS 0.6096 0.6255 0.6255 0.6017 0.6096 0.6017 0.578 3.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.515 0.53 0.525 0.395 0.61 0.865 0.60 -
P/RPS 2.64 3.20 2.12 1.64 2.15 3.86 2.14 15.06%
P/EPS 85.72 40.82 20.13 24.30 55.22 35.41 290.10 -55.73%
EY 1.17 2.45 4.97 4.12 1.81 2.82 0.34 128.44%
DY 0.00 0.00 2.86 0.00 2.46 0.00 0.00 -
P/NAPS 0.67 0.67 0.66 0.52 0.79 1.14 0.82 -12.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 30/05/22 22/02/22 -
Price 0.54 0.48 0.60 0.505 0.55 0.755 0.895 -
P/RPS 2.77 2.90 2.42 2.09 1.94 3.37 3.20 -9.19%
P/EPS 89.88 36.97 23.01 31.07 49.79 30.91 432.74 -65.02%
EY 1.11 2.71 4.35 3.22 2.01 3.24 0.23 186.40%
DY 0.00 0.00 2.50 0.00 2.73 0.00 0.00 -
P/NAPS 0.70 0.61 0.76 0.66 0.71 0.99 1.23 -31.39%

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