[THPLANT] QoQ TTM Result on 01-Apr-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
01-Apr-2007 [#2]
Profit Trend
QoQ- 17.39%
YoY- 409.8%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 184,769 149,343 136,773 141,352 126,875 120,683 84,408 86.96%
PBT 84,590 63,496 60,306 62,729 53,958 47,998 29,835 129.86%
Tax -21,156 -13,729 -14,085 -15,593 -13,806 -12,338 -8,190 113.39%
NP 63,434 49,767 46,221 47,136 40,152 35,660 21,645 136.02%
-
NP to SH 64,118 49,767 46,221 47,136 40,152 35,660 21,645 138.05%
-
Tax Rate 25.01% 21.62% 23.36% 24.86% 25.59% 25.71% 27.45% -
Total Cost 121,335 99,576 90,552 94,216 86,723 85,023 62,763 69.29%
-
Net Worth 201,967 178,353 160,697 0 167,068 156,768 145,178 30.17%
Dividend
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Div 65,870 24,496 48,991 24,495 24,495 24,495 - -
Div Payout % 102.73% 49.22% 105.99% 51.97% 61.01% 68.69% - -
Equity
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 201,967 178,353 160,697 0 167,068 156,768 145,178 30.17%
NOSH 196,084 195,993 195,972 195,972 196,135 195,960 196,186 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 34.33% 33.32% 33.79% 33.35% 31.65% 29.55% 25.64% -
ROE 31.75% 27.90% 28.76% 0.00% 24.03% 22.75% 14.91% -
Per Share
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 94.23 76.20 69.79 72.13 64.69 61.59 43.02 87.05%
EPS 32.70 25.39 23.59 24.05 20.47 18.20 11.03 138.20%
DPS 33.60 12.50 25.00 12.50 12.50 12.50 0.00 -
NAPS 1.03 0.91 0.82 0.00 0.8518 0.80 0.74 30.22%
Adjusted Per Share Value based on latest NOSH - 195,972
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.55 13.38 12.25 12.66 11.36 10.81 7.56 86.97%
EPS 5.74 4.46 4.14 4.22 3.60 3.19 1.94 137.83%
DPS 5.90 2.19 4.39 2.19 2.19 2.19 0.00 -
NAPS 0.1809 0.1598 0.1439 0.00 0.1497 0.1404 0.13 30.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 -
Price 3.38 3.30 3.44 3.28 3.28 2.61 1.95 -
P/RPS 3.59 4.33 4.93 4.55 5.07 4.24 4.53 -16.95%
P/EPS 10.34 13.00 14.59 13.64 16.02 14.34 17.67 -34.81%
EY 9.67 7.69 6.86 7.33 6.24 6.97 5.66 53.38%
DY 9.94 3.79 7.27 3.81 3.81 4.79 0.00 -
P/NAPS 3.28 3.63 4.20 0.00 3.85 3.26 2.64 18.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date - - - - 22/05/07 12/02/07 - -
Price 0.00 0.00 0.00 0.00 3.50 2.86 0.00 -
P/RPS 0.00 0.00 0.00 0.00 5.41 4.64 0.00 -
P/EPS 0.00 0.00 0.00 0.00 17.10 15.72 0.00 -
EY 0.00 0.00 0.00 0.00 5.85 6.36 0.00 -
DY 0.00 0.00 0.00 0.00 3.57 4.37 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 4.11 3.57 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