[THPLANT] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.85%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 82,342 99,352 95,046 131,098 115,969 112,713 75,055 6.35%
PBT 19,698 24,753 25,104 48,590 49,518 54,240 30,674 -25.50%
Tax 10,050 -1,531 -9,358 -264 -11,810 -14,963 -6,220 -
NP 29,748 23,222 15,746 48,326 37,708 39,277 24,454 13.91%
-
NP to SH 19,209 19,886 13,066 37,710 33,122 32,164 21,833 -8.16%
-
Tax Rate -51.02% 6.19% 37.28% 0.54% 23.85% 27.59% 20.28% -
Total Cost 52,594 76,130 79,300 82,772 78,261 73,436 50,601 2.60%
-
Net Worth 612,611 595,544 650,717 625,955 585,104 546,181 505,764 13.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 63,613 - - - -
Div Payout % - - - 168.69% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 612,611 595,544 650,717 625,955 585,104 546,181 505,764 13.58%
NOSH 519,162 517,864 516,442 508,906 508,786 505,723 500,756 2.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 36.13% 23.37% 16.57% 36.86% 32.52% 34.85% 32.58% -
ROE 3.14% 3.34% 2.01% 6.02% 5.66% 5.89% 4.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.86 19.18 18.40 25.76 22.79 22.29 14.99 3.82%
EPS 3.70 3.84 2.53 7.41 6.51 6.36 4.36 -10.33%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.26 1.23 1.15 1.08 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 508,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.32 11.24 10.75 14.83 13.12 12.75 8.49 6.39%
EPS 2.17 2.25 1.48 4.27 3.75 3.64 2.47 -8.24%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 0.6931 0.6738 0.7362 0.7082 0.662 0.618 0.5722 13.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.38 2.28 2.85 2.12 1.95 2.04 2.04 -
P/RPS 15.01 11.88 15.49 8.23 8.56 9.15 13.61 6.72%
P/EPS 64.32 59.38 112.65 28.61 29.95 32.08 46.79 23.55%
EY 1.55 1.68 0.89 3.50 3.34 3.12 2.14 -19.30%
DY 0.00 0.00 0.00 5.90 0.00 0.00 0.00 -
P/NAPS 2.02 1.98 2.26 1.72 1.70 1.89 2.02 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 -
Price 2.34 2.42 2.81 2.75 1.99 2.10 2.18 -
P/RPS 14.75 12.61 15.27 10.68 8.73 9.42 14.54 0.95%
P/EPS 63.24 63.02 111.07 37.11 30.57 33.02 50.00 16.90%
EY 1.58 1.59 0.90 2.69 3.27 3.03 2.00 -14.50%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.98 2.10 2.23 2.24 1.73 1.94 2.16 -5.62%

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