[THPLANT] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.52%
YoY- -56.36%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 462,518 455,304 424,744 424,566 446,975 488,917 544,697 -10.32%
PBT 2,726 18,714 30,797 34,595 46,938 58,634 83,169 -89.73%
Tax 6,664 5,215 1,905 1,896 9,641 1,263 9,142 -18.98%
NP 9,390 23,929 32,702 36,491 56,579 59,897 92,311 -78.17%
-
NP to SH 48,406 62,133 28,357 34,366 49,464 48,591 75,526 -25.64%
-
Tax Rate -244.46% -27.87% -6.19% -5.48% -20.54% -2.15% -10.99% -
Total Cost 453,128 431,375 392,042 388,075 390,396 429,020 452,386 0.10%
-
Net Worth 1,263,906 1,272,745 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 3.38%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 17,696 17,696 17,696 17,696 31,910 -
Div Payout % - - 62.41% 51.49% 35.78% 36.42% 42.25% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,263,906 1,272,745 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 3.38%
NOSH 883,851 883,851 884,571 887,068 889,054 884,830 884,014 -0.01%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.03% 5.26% 7.70% 8.59% 12.66% 12.25% 16.95% -
ROE 3.83% 4.88% 2.34% 2.83% 4.03% 4.01% 6.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.33 51.51 48.02 47.86 50.28 55.26 61.62 -10.31%
EPS 5.48 7.03 3.21 3.87 5.56 5.49 8.54 -25.58%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 3.62 -
NAPS 1.43 1.44 1.37 1.37 1.38 1.37 1.36 3.39%
Adjusted Per Share Value based on latest NOSH - 887,068
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.43 40.78 38.05 38.03 40.04 43.80 48.79 -10.31%
EPS 4.34 5.57 2.54 3.08 4.43 4.35 6.77 -25.63%
DPS 0.00 0.00 1.59 1.59 1.59 1.59 2.86 -
NAPS 1.1322 1.1401 1.0855 1.0886 1.099 1.0859 1.0769 3.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.29 1.16 1.37 1.56 1.59 1.70 1.73 -
P/RPS 2.47 2.25 2.85 3.26 3.16 3.08 2.81 -8.23%
P/EPS 23.55 16.50 42.74 40.27 28.58 30.96 20.25 10.57%
EY 4.25 6.06 2.34 2.48 3.50 3.23 4.94 -9.53%
DY 0.00 0.00 1.46 1.28 1.26 1.18 2.09 -
P/NAPS 0.90 0.81 1.00 1.14 1.15 1.24 1.27 -20.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 19/11/14 -
Price 1.15 1.16 1.26 1.19 1.54 1.63 1.63 -
P/RPS 2.20 2.25 2.62 2.49 3.06 2.95 2.65 -11.65%
P/EPS 21.00 16.50 39.30 30.72 27.68 29.68 19.08 6.59%
EY 4.76 6.06 2.54 3.26 3.61 3.37 5.24 -6.19%
DY 0.00 0.00 1.59 1.68 1.30 1.23 2.22 -
P/NAPS 0.80 0.81 0.92 0.87 1.12 1.19 1.20 -23.66%

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