[THPLANT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 21.71%
YoY- 210.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 68,003 67,787 67,787 65,608 62,804 48,845 36,560 63.98%
PBT 26,259 32,790 32,790 38,474 33,771 21,353 14,733 58.49%
Tax -8,643 -9,919 -9,919 -9,810 -10,866 -3,792 -3,249 118.08%
NP 17,616 22,871 22,871 28,664 22,905 17,561 11,484 40.63%
-
NP to SH 17,602 22,293 22,923 28,710 23,589 17,561 11,484 40.54%
-
Tax Rate 32.91% 30.25% 30.25% 25.50% 32.18% 17.76% 22.05% -
Total Cost 50,387 44,916 44,916 36,944 39,899 31,284 25,076 74.39%
-
Net Worth 225,415 0 221,582 229,444 201,967 178,353 160,697 30.95%
Dividend
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 19,070 196 - 41,373 - 24,496 -
Div Payout % - 85.54% 0.86% - 175.39% - 213.31% -
Equity
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 225,415 0 221,582 229,444 201,967 178,353 160,697 30.95%
NOSH 196,013 190,701 196,090 196,106 196,084 195,993 195,972 0.01%
Ratio Analysis
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.90% 33.74% 33.74% 43.69% 36.47% 35.95% 31.41% -
ROE 7.81% 0.00% 10.35% 12.51% 11.68% 9.85% 7.15% -
Per Share
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.69 35.55 34.57 33.46 32.03 24.92 18.66 63.91%
EPS 8.98 11.69 11.69 14.64 12.03 8.96 5.86 40.51%
DPS 0.00 10.00 0.10 0.00 21.10 0.00 12.50 -
NAPS 1.15 0.00 1.13 1.17 1.03 0.91 0.82 30.93%
Adjusted Per Share Value based on latest NOSH - 196,106
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.09 6.07 6.07 5.88 5.63 4.38 3.27 64.14%
EPS 1.58 2.00 2.05 2.57 2.11 1.57 1.03 40.63%
DPS 0.00 1.71 0.02 0.00 3.71 0.00 2.19 -
NAPS 0.2019 0.00 0.1985 0.2055 0.1809 0.1598 0.1439 30.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.10 3.44 3.04 3.10 3.38 3.30 3.44 -
P/RPS 8.94 9.68 8.79 9.27 10.55 13.24 18.44 -43.84%
P/EPS 34.52 29.43 26.01 21.17 28.10 36.83 58.70 -34.49%
EY 2.90 3.40 3.85 4.72 3.56 2.72 1.70 53.05%
DY 0.00 2.91 0.03 0.00 6.24 0.00 3.63 -
P/NAPS 2.70 0.00 2.69 2.65 3.28 3.63 4.20 -29.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 07/11/08 - 29/07/08 29/04/08 29/02/08 01/11/07 09/08/07 -
Price 2.45 0.00 3.44 3.48 3.26 3.46 3.30 -
P/RPS 7.06 0.00 9.95 10.40 10.18 13.88 17.69 -51.90%
P/EPS 27.28 0.00 29.43 23.77 27.10 38.62 56.31 -43.87%
EY 3.67 0.00 3.40 4.21 3.69 2.59 1.78 78.00%
DY 0.00 0.00 0.03 0.00 6.47 0.00 3.79 -
P/NAPS 2.13 0.00 3.04 2.97 3.17 3.80 4.02 -39.72%

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