[THPLANT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -65.35%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 99,106 82,342 99,352 95,046 131,098 115,969 112,713 -8.18%
PBT 116,297 19,698 24,753 25,104 48,590 49,518 54,240 65.89%
Tax -17,477 10,050 -1,531 -9,358 -264 -11,810 -14,963 10.85%
NP 98,820 29,748 23,222 15,746 48,326 37,708 39,277 84.46%
-
NP to SH 104,393 19,209 19,886 13,066 37,710 33,122 32,164 118.43%
-
Tax Rate 15.03% -51.02% 6.19% 37.28% 0.54% 23.85% 27.59% -
Total Cost 286 52,594 76,130 79,300 82,772 78,261 73,436 -97.48%
-
Net Worth 1,121,878 612,611 595,544 650,717 625,955 585,104 546,181 61.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,284 - - - 63,613 - - -
Div Payout % 6.98% - - - 168.69% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,121,878 612,611 595,544 650,717 625,955 585,104 546,181 61.23%
NOSH 728,492 519,162 517,864 516,442 508,906 508,786 505,723 27.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 99.71% 36.13% 23.37% 16.57% 36.86% 32.52% 34.85% -
ROE 9.31% 3.14% 3.34% 2.01% 6.02% 5.66% 5.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.60 15.86 19.18 18.40 25.76 22.79 22.29 -27.95%
EPS 14.33 3.70 3.84 2.53 7.41 6.51 6.36 71.44%
DPS 1.00 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.54 1.18 1.15 1.26 1.23 1.15 1.08 26.55%
Adjusted Per Share Value based on latest NOSH - 516,442
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.21 9.32 11.24 10.75 14.83 13.12 12.75 -8.18%
EPS 11.81 2.17 2.25 1.48 4.27 3.75 3.64 118.38%
DPS 0.82 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 1.2693 0.6931 0.6738 0.7362 0.7082 0.662 0.618 61.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.99 2.38 2.28 2.85 2.12 1.95 2.04 -
P/RPS 14.63 15.01 11.88 15.49 8.23 8.56 9.15 36.54%
P/EPS 13.89 64.32 59.38 112.65 28.61 29.95 32.08 -42.62%
EY 7.20 1.55 1.68 0.89 3.50 3.34 3.12 74.18%
DY 0.50 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.29 2.02 1.98 2.26 1.72 1.70 1.89 -22.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/10/12 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 -
Price 2.02 2.34 2.42 2.81 2.75 1.99 2.10 -
P/RPS 14.85 14.75 12.61 15.27 10.68 8.73 9.42 35.26%
P/EPS 14.10 63.24 63.02 111.07 37.11 30.57 33.02 -43.14%
EY 7.09 1.58 1.59 0.90 2.69 3.27 3.03 75.79%
DY 0.50 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.31 1.98 2.10 2.23 2.24 1.73 1.94 -22.93%

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