[THPLANT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.71%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 504,745 469,952 414,510 366,706 370,253 375,846 407,838 15.28%
PBT 78,010 71,043 156,539 148,474 165,797 185,852 118,145 -24.19%
Tax 651 5,458 -21,873 -3,190 -7,758 -18,316 -1,103 -
NP 78,661 76,501 134,666 145,284 158,039 167,536 117,042 -23.29%
-
NP to SH 65,604 63,107 130,124 133,915 146,697 156,554 89,871 -18.94%
-
Tax Rate -0.83% -7.68% 13.97% 2.15% 4.68% 9.86% 0.93% -
Total Cost 426,084 393,451 279,844 221,422 212,214 208,310 290,796 29.03%
-
Net Worth 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 56.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 31,910 31,910 7,284 7,284 7,284 7,284 63,613 -36.89%
Div Payout % 48.64% 50.57% 5.60% 5.44% 4.97% 4.65% 70.78% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 56.02%
NOSH 877,343 881,509 878,978 877,320 729,318 728,492 519,162 41.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.58% 16.28% 32.49% 39.62% 42.68% 44.58% 28.70% -
ROE 5.50% 5.30% 11.39% 11.93% 13.06% 13.95% 14.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.53 53.31 47.16 41.80 50.77 51.59 78.56 -18.77%
EPS 7.48 7.16 14.80 15.26 20.11 21.49 17.31 -42.87%
DPS 3.62 3.62 0.83 0.83 1.00 1.00 12.50 -56.26%
NAPS 1.36 1.35 1.30 1.28 1.54 1.54 1.18 9.93%
Adjusted Per Share Value based on latest NOSH - 877,320
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.21 42.10 37.13 32.85 33.17 33.67 36.53 15.28%
EPS 5.88 5.65 11.66 12.00 13.14 14.02 8.05 -18.90%
DPS 2.86 2.86 0.65 0.65 0.65 0.65 5.70 -36.88%
NAPS 1.0688 1.066 1.0236 1.0059 1.0061 1.0049 0.5488 56.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.01 1.88 1.72 1.85 2.11 1.99 2.38 -
P/RPS 3.49 3.53 3.65 4.43 4.16 3.86 3.03 9.89%
P/EPS 26.88 26.26 11.62 12.12 10.49 9.26 13.75 56.40%
EY 3.72 3.81 8.61 8.25 9.53 10.80 7.27 -36.05%
DY 1.80 1.93 0.48 0.45 0.47 0.50 5.25 -51.04%
P/NAPS 1.48 1.39 1.32 1.45 1.37 1.29 2.02 -18.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 -
Price 2.17 1.82 1.90 1.78 2.24 2.02 2.34 -
P/RPS 3.77 3.41 4.03 4.26 4.41 3.92 2.98 16.98%
P/EPS 29.02 25.42 12.83 11.66 11.14 9.40 13.52 66.47%
EY 3.45 3.93 7.79 8.58 8.98 10.64 7.40 -39.90%
DY 1.67 1.99 0.44 0.47 0.45 0.50 5.34 -53.95%
P/NAPS 1.60 1.35 1.46 1.39 1.45 1.31 1.98 -13.25%

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