[THPLANT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -33.42%
YoY- 94.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 48,845 36,560 36,560 27,378 36,275 41,139 22,083 88.51%
PBT 21,353 14,733 14,733 12,677 18,517 17,656 6,070 173.08%
Tax -3,792 -3,249 -3,249 -3,439 -4,643 -5,257 -1,570 102.24%
NP 17,561 11,484 11,484 9,238 13,874 12,399 4,500 196.68%
-
NP to SH 17,561 11,484 11,484 9,238 13,874 12,399 4,500 196.68%
-
Tax Rate 17.76% 22.05% 22.05% 27.13% 25.07% 29.77% 25.86% -
Total Cost 31,284 25,076 25,076 18,140 22,401 28,740 17,583 58.43%
-
Net Worth 178,353 160,697 0 167,068 156,768 145,178 133,624 25.93%
Dividend
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 24,496 - - - - - -
Div Payout % - 213.31% - - - - - -
Equity
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,353 160,697 0 167,068 156,768 145,178 133,624 25.93%
NOSH 195,993 195,972 195,972 196,135 195,960 196,186 196,506 -0.20%
Ratio Analysis
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 35.95% 31.41% 31.41% 33.74% 38.25% 30.14% 20.38% -
ROE 9.85% 7.15% 0.00% 5.53% 8.85% 8.54% 3.37% -
Per Share
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.92 18.66 18.66 13.96 18.51 20.97 11.24 88.87%
EPS 8.96 5.86 5.86 4.71 7.08 6.32 2.29 197.30%
DPS 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.00 0.8518 0.80 0.74 0.68 26.20%
Adjusted Per Share Value based on latest NOSH - 196,135
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.38 3.27 3.27 2.45 3.25 3.69 1.98 88.53%
EPS 1.57 1.03 1.03 0.83 1.24 1.11 0.40 198.05%
DPS 0.00 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1439 0.00 0.1497 0.1404 0.13 0.1197 25.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.30 3.44 3.28 3.28 2.61 1.95 1.88 -
P/RPS 13.24 18.44 17.58 23.50 14.10 9.30 16.73 -17.04%
P/EPS 36.83 58.70 55.97 69.64 36.86 30.85 82.10 -47.28%
EY 2.72 1.70 1.79 1.44 2.71 3.24 1.22 89.71%
DY 0.00 3.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 4.20 0.00 3.85 3.26 2.64 2.76 24.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 01/11/07 09/08/07 - 22/05/07 12/02/07 08/12/06 15/08/06 -
Price 3.46 3.30 0.00 3.50 2.86 2.62 2.22 -
P/RPS 13.88 17.69 0.00 25.07 15.45 12.49 19.75 -24.55%
P/EPS 38.62 56.31 0.00 74.31 40.40 41.46 96.94 -52.05%
EY 2.59 1.78 0.00 1.35 2.48 2.41 1.03 108.85%
DY 0.00 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.02 0.00 4.11 3.57 3.54 3.26 13.02%

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