[THPLANT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.73%
YoY- 77.81%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 98,768 133,314 132,589 124,246 154,548 130,146 95,805 2.04%
PBT 6,266 18,769 21,583 12,016 30,801 27,763 7,430 -10.71%
Tax 1,975 -2,133 5,028 -3,607 9,854 -8,633 3,037 -24.88%
NP 8,241 16,636 26,611 8,409 40,655 19,130 10,467 -14.69%
-
NP to SH 10,441 12,201 20,243 5,706 37,376 15,418 7,104 29.17%
-
Tax Rate -31.52% 11.36% -23.30% 30.02% -31.99% 31.10% -40.87% -
Total Cost 90,527 116,678 105,978 115,837 113,893 111,016 85,338 4.00%
-
Net Worth 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 5.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,696 - - - 31,910 - - -
Div Payout % 169.49% - - - 85.38% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 5.21%
NOSH 884,830 884,014 883,730 877,343 881,509 878,978 877,320 0.56%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.34% 12.48% 20.07% 6.77% 26.31% 14.70% 10.93% -
ROE 0.86% 1.01% 1.71% 0.48% 3.14% 1.35% 0.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.16 15.08 15.00 14.16 17.53 14.81 10.92 1.45%
EPS 1.18 1.38 2.29 0.65 4.24 1.75 0.81 28.42%
DPS 2.00 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 1.37 1.36 1.34 1.36 1.35 1.30 1.28 4.62%
Adjusted Per Share Value based on latest NOSH - 877,343
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.85 11.94 11.88 11.13 13.84 11.66 8.58 2.08%
EPS 0.94 1.09 1.81 0.51 3.35 1.38 0.64 29.12%
DPS 1.59 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 1.0859 1.0769 1.0608 1.0688 1.066 1.0236 1.0059 5.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 1.73 2.02 2.01 1.88 1.72 1.85 -
P/RPS 15.23 11.47 13.46 14.19 10.72 11.62 16.94 -6.83%
P/EPS 144.07 125.35 88.19 309.05 44.34 98.06 228.47 -26.40%
EY 0.69 0.80 1.13 0.32 2.26 1.02 0.44 34.86%
DY 1.18 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 1.24 1.27 1.51 1.48 1.39 1.32 1.45 -9.87%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 -
Price 1.63 1.63 1.92 2.17 1.82 1.90 1.78 -
P/RPS 14.60 10.81 12.80 15.32 10.38 12.83 16.30 -7.06%
P/EPS 138.14 118.10 83.82 333.66 42.92 108.32 219.82 -26.57%
EY 0.72 0.85 1.19 0.30 2.33 0.92 0.45 36.68%
DY 1.23 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.19 1.20 1.43 1.60 1.35 1.46 1.39 -9.81%

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