[THPLANT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 443.46%
YoY- 176.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 130,146 95,805 89,453 99,106 82,342 99,352 95,046 23.28%
PBT 27,763 7,430 5,049 116,297 19,698 24,753 25,104 6.93%
Tax -8,633 3,037 1,200 -17,477 10,050 -1,531 -9,358 -5.22%
NP 19,130 10,467 6,249 98,820 29,748 23,222 15,746 13.84%
-
NP to SH 15,418 7,104 3,209 104,393 19,209 19,886 13,066 11.65%
-
Tax Rate 31.10% -40.87% -23.77% 15.03% -51.02% 6.19% 37.28% -
Total Cost 111,016 85,338 83,204 286 52,594 76,130 79,300 25.11%
-
Net Worth 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 45.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,284 - - - -
Div Payout % - - - 6.98% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 650,717 45.50%
NOSH 878,978 877,320 729,318 728,492 519,162 517,864 516,442 42.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.70% 10.93% 6.99% 99.71% 36.13% 23.37% 16.57% -
ROE 1.35% 0.63% 0.29% 9.31% 3.14% 3.34% 2.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.81 10.92 12.27 13.60 15.86 19.18 18.40 -13.46%
EPS 1.75 0.81 0.44 14.33 3.70 3.84 2.53 -21.76%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.54 1.54 1.18 1.15 1.26 2.10%
Adjusted Per Share Value based on latest NOSH - 728,492
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.72 10.84 10.12 11.21 9.32 11.24 10.75 23.28%
EPS 1.74 0.80 0.36 11.81 2.17 2.25 1.48 11.38%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 1.2928 1.2705 1.2707 1.2693 0.6931 0.6738 0.7362 45.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.85 2.11 1.99 2.38 2.28 2.85 -
P/RPS 11.62 16.94 17.20 14.63 15.01 11.88 15.49 -17.42%
P/EPS 98.06 228.47 479.55 13.89 64.32 59.38 112.65 -8.82%
EY 1.02 0.44 0.21 7.20 1.55 1.68 0.89 9.50%
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.37 1.29 2.02 1.98 2.26 -30.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 24/04/12 -
Price 1.90 1.78 2.24 2.02 2.34 2.42 2.81 -
P/RPS 12.83 16.30 18.26 14.85 14.75 12.61 15.27 -10.94%
P/EPS 108.32 219.82 509.09 14.10 63.24 63.02 111.07 -1.65%
EY 0.92 0.45 0.20 7.09 1.58 1.59 0.90 1.47%
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.45 1.31 1.98 2.10 2.23 -24.58%

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