[THPLANT] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 20.03%
YoY- -41.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 446,975 488,917 544,697 541,529 504,745 469,952 414,510 5.16%
PBT 46,938 58,634 83,169 92,163 78,010 71,043 156,539 -55.23%
Tax 9,641 1,263 9,142 2,642 651 5,458 -21,873 -
NP 56,579 59,897 92,311 94,805 78,661 76,501 134,666 -43.93%
-
NP to SH 49,464 48,591 75,526 78,743 65,604 63,107 130,124 -47.55%
-
Tax Rate -20.54% -2.15% -10.99% -2.87% -0.83% -7.68% 13.97% -
Total Cost 390,396 429,020 452,386 446,724 426,084 393,451 279,844 24.87%
-
Net Worth 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1,142,671 4.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,696 17,696 31,910 31,910 31,910 31,910 7,284 80.81%
Div Payout % 35.78% 36.42% 42.25% 40.53% 48.64% 50.57% 5.60% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1,142,671 4.85%
NOSH 889,054 884,830 884,014 883,730 877,343 881,509 878,978 0.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.66% 12.25% 16.95% 17.51% 15.58% 16.28% 32.49% -
ROE 4.03% 4.01% 6.28% 6.65% 5.50% 5.30% 11.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.28 55.26 61.62 61.28 57.53 53.31 47.16 4.36%
EPS 5.56 5.49 8.54 8.91 7.48 7.16 14.80 -47.96%
DPS 2.00 2.00 3.62 3.62 3.62 3.62 0.83 79.83%
NAPS 1.38 1.37 1.36 1.34 1.36 1.35 1.30 4.06%
Adjusted Per Share Value based on latest NOSH - 883,730
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.04 43.80 48.79 48.51 45.21 42.10 37.13 5.16%
EPS 4.43 4.35 6.77 7.05 5.88 5.65 11.66 -47.57%
DPS 1.59 1.59 2.86 2.86 2.86 2.86 0.65 81.64%
NAPS 1.099 1.0859 1.0769 1.0608 1.0688 1.066 1.0236 4.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.59 1.70 1.73 2.02 2.01 1.88 1.72 -
P/RPS 3.16 3.08 2.81 3.30 3.49 3.53 3.65 -9.17%
P/EPS 28.58 30.96 20.25 22.67 26.88 26.26 11.62 82.30%
EY 3.50 3.23 4.94 4.41 3.72 3.81 8.61 -45.15%
DY 1.26 1.18 2.09 1.79 1.80 1.93 0.48 90.40%
P/NAPS 1.15 1.24 1.27 1.51 1.48 1.39 1.32 -8.78%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 18/11/13 -
Price 1.54 1.63 1.63 1.92 2.17 1.82 1.90 -
P/RPS 3.06 2.95 2.65 3.13 3.77 3.41 4.03 -16.78%
P/EPS 27.68 29.68 19.08 21.55 29.02 25.42 12.83 67.04%
EY 3.61 3.37 5.24 4.64 3.45 3.93 7.79 -40.14%
DY 1.30 1.23 2.22 1.89 1.67 1.99 0.44 106.03%
P/NAPS 1.12 1.19 1.20 1.43 1.60 1.35 1.46 -16.21%

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