[THPLANT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -96.93%
YoY- -75.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 154,548 130,146 95,805 89,453 99,106 82,342 99,352 34.14%
PBT 30,801 27,763 7,430 5,049 116,297 19,698 24,753 15.64%
Tax 9,854 -8,633 3,037 1,200 -17,477 10,050 -1,531 -
NP 40,655 19,130 10,467 6,249 98,820 29,748 23,222 45.11%
-
NP to SH 37,376 15,418 7,104 3,209 104,393 19,209 19,886 52.12%
-
Tax Rate -31.99% 31.10% -40.87% -23.77% 15.03% -51.02% 6.19% -
Total Cost 113,893 111,016 85,338 83,204 286 52,594 76,130 30.70%
-
Net Worth 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 58.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,910 - - - 7,284 - - -
Div Payout % 85.38% - - - 6.98% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 58.44%
NOSH 881,509 878,978 877,320 729,318 728,492 519,162 517,864 42.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.31% 14.70% 10.93% 6.99% 99.71% 36.13% 23.37% -
ROE 3.14% 1.35% 0.63% 0.29% 9.31% 3.14% 3.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.53 14.81 10.92 12.27 13.60 15.86 19.18 -5.80%
EPS 4.24 1.75 0.81 0.44 14.33 3.70 3.84 6.80%
DPS 3.62 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.35 1.30 1.28 1.54 1.54 1.18 1.15 11.24%
Adjusted Per Share Value based on latest NOSH - 729,318
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.84 11.66 8.58 8.01 8.88 7.38 8.90 34.11%
EPS 3.35 1.38 0.64 0.29 9.35 1.72 1.78 52.25%
DPS 2.86 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 1.066 1.0236 1.0059 1.0061 1.0049 0.5488 0.5335 58.44%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.88 1.72 1.85 2.11 1.99 2.38 2.28 -
P/RPS 10.72 11.62 16.94 17.20 14.63 15.01 11.88 -6.60%
P/EPS 44.34 98.06 228.47 479.55 13.89 64.32 59.38 -17.64%
EY 2.26 1.02 0.44 0.21 7.20 1.55 1.68 21.79%
DY 1.93 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 1.39 1.32 1.45 1.37 1.29 2.02 1.98 -20.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 -
Price 1.82 1.90 1.78 2.24 2.02 2.34 2.42 -
P/RPS 10.38 12.83 16.30 18.26 14.85 14.75 12.61 -12.13%
P/EPS 42.92 108.32 219.82 509.09 14.10 63.24 63.02 -22.53%
EY 2.33 0.92 0.45 0.20 7.09 1.58 1.59 28.92%
DY 1.99 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 1.35 1.46 1.39 1.45 1.31 1.98 2.10 -25.45%

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