[THPLANT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -92.22%
YoY- 238.78%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 178,202 189,536 155,425 165,834 170,078 170,308 132,406 21.83%
PBT 33,950 22,387 10,042 15,766 111,420 25,495 6,049 214.82%
Tax -21,927 -8,237 -711 -2,839 15,138 -1,990 3,805 -
NP 12,023 14,150 9,331 12,927 126,558 23,505 9,854 14.14%
-
NP to SH 6,880 11,454 7,196 9,920 127,462 19,175 7,581 -6.24%
-
Tax Rate 64.59% 36.79% 7.08% 18.01% -13.59% 7.81% -62.90% -
Total Cost 166,179 175,386 146,094 152,907 43,520 146,803 122,552 22.44%
-
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,677 14,141 - - 53,031 - - -
Div Payout % 256.93% 123.46% - - 41.61% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.75% 7.47% 6.00% 7.80% 74.41% 13.80% 7.44% -
ROE 0.53% 0.87% 0.55% 1.12% 9.01% 1.49% 0.60% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.16 21.44 17.58 18.76 19.24 19.27 14.98 21.82%
EPS 0.78 1.30 0.81 1.12 14.42 2.17 0.86 -6.28%
DPS 2.00 1.60 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.48 1.49 1.48 1.00 1.60 1.46 1.44 1.83%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.96 16.98 13.92 14.85 15.23 15.26 11.86 21.82%
EPS 0.62 1.03 0.64 0.89 11.42 1.72 0.68 -5.95%
DPS 1.58 1.27 0.00 0.00 4.75 0.00 0.00 -
NAPS 1.1717 1.1797 1.1717 0.7917 1.2667 1.1559 1.1401 1.83%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.15 1.11 1.16 1.18 1.10 1.11 1.09 -
P/RPS 5.70 5.18 6.60 6.29 5.72 5.76 7.28 -15.01%
P/EPS 147.74 85.65 142.48 105.14 7.63 51.16 127.08 10.53%
EY 0.68 1.17 0.70 0.95 13.11 1.95 0.79 -9.48%
DY 1.74 1.44 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 1.18 0.69 0.76 0.76 1.74%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 28/11/16 26/08/16 -
Price 0.985 1.08 1.12 1.16 1.20 1.12 1.10 -
P/RPS 4.89 5.04 6.37 6.18 6.24 5.81 7.34 -23.66%
P/EPS 126.54 83.34 137.56 103.35 8.32 51.63 128.25 -0.88%
EY 0.79 1.20 0.73 0.97 12.02 1.94 0.78 0.85%
DY 2.03 1.48 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 1.16 0.75 0.77 0.76 -8.03%

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