[THPLANT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -43.48%
YoY- -70.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,357 72,129 84,889 59,983 41,975 68,003 67,787 18.36%
PBT 33,150 13,517 10,993 13,252 17,983 26,259 32,790 0.72%
Tax -7,807 -672 -1,111 -4,258 -3,781 -8,643 -9,919 -14.71%
NP 25,343 12,845 9,882 8,994 14,202 17,616 22,871 7.06%
-
NP to SH 22,542 12,845 10,046 8,374 14,815 17,602 22,293 0.74%
-
Tax Rate 23.55% 4.97% 10.11% 32.13% 21.03% 32.91% 30.25% -
Total Cost 62,014 59,284 75,007 50,989 27,773 50,387 44,916 23.91%
-
Net Worth 453,767 429,794 419,396 428,437 328,332 225,415 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,473 - - - 15,015 - 19,070 67.62%
Div Payout % 183.98% - - - 101.35% - 85.54% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,767 429,794 419,396 428,437 328,332 225,415 0 -
NOSH 487,922 488,403 487,669 486,860 200,202 196,013 190,701 86.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.01% 17.81% 11.64% 14.99% 33.83% 25.90% 33.74% -
ROE 4.97% 2.99% 2.40% 1.95% 4.51% 7.81% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.90 14.77 17.41 12.32 20.97 34.69 35.55 -36.62%
EPS 4.62 2.63 2.06 1.72 7.40 8.98 11.69 -46.05%
DPS 8.50 0.00 0.00 0.00 7.50 0.00 10.00 -10.24%
NAPS 0.93 0.88 0.86 0.88 1.64 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 486,860
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.88 8.16 9.60 6.79 4.75 7.69 7.67 18.33%
EPS 2.55 1.45 1.14 0.95 1.68 1.99 2.52 0.78%
DPS 4.69 0.00 0.00 0.00 1.70 0.00 2.16 67.44%
NAPS 0.5134 0.4863 0.4745 0.4847 0.3715 0.255 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.46 1.58 1.58 1.49 2.29 3.10 3.44 -
P/RPS 8.15 10.70 9.08 12.09 10.92 8.94 9.68 -10.80%
P/EPS 31.60 60.08 76.70 86.63 30.95 34.52 29.43 4.84%
EY 3.16 1.66 1.30 1.15 3.23 2.90 3.40 -4.75%
DY 5.82 0.00 0.00 0.00 3.28 0.00 2.91 58.53%
P/NAPS 1.57 1.80 1.84 1.69 1.40 2.70 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 09/11/09 30/07/09 30/07/09 18/02/09 07/11/08 - -
Price 1.49 1.55 1.59 1.59 1.50 2.45 0.00 -
P/RPS 8.32 10.50 9.13 12.91 7.15 7.06 0.00 -
P/EPS 32.25 58.94 77.18 92.44 20.27 27.28 0.00 -
EY 3.10 1.70 1.30 1.08 4.93 3.67 0.00 -
DY 5.70 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.60 1.76 1.85 1.81 0.91 2.13 0.00 -

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