[THPLANT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.67%
YoY- 129.92%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Revenue 245,044 213,817 184,769 149,343 136,773 141,352 126,875 92.44%
PBT 126,388 108,331 84,590 63,496 60,306 62,729 53,958 133.15%
Tax -34,387 -27,717 -21,156 -13,729 -14,085 -15,593 -13,806 147.83%
NP 92,001 80,614 63,434 49,767 46,221 47,136 40,152 128.09%
-
NP to SH 92,783 81,344 64,118 49,767 46,221 47,136 40,152 130.02%
-
Tax Rate 27.21% 25.59% 25.01% 21.62% 23.36% 24.86% 25.59% -
Total Cost 153,043 133,203 121,335 99,576 90,552 94,216 86,723 75.92%
-
Net Worth 221,582 229,444 201,967 178,353 160,697 0 167,068 32.42%
Dividend
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Div 41,569 65,870 65,870 24,496 48,991 24,495 24,495 69.21%
Div Payout % 44.80% 80.98% 102.73% 49.22% 105.99% 51.97% 61.01% -
Equity
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Net Worth 221,582 229,444 201,967 178,353 160,697 0 167,068 32.42%
NOSH 196,090 196,106 196,084 195,993 195,972 195,972 196,135 -0.02%
Ratio Analysis
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
NP Margin 37.54% 37.70% 34.33% 33.32% 33.79% 33.35% 31.65% -
ROE 41.87% 35.45% 31.75% 27.90% 28.76% 0.00% 24.03% -
Per Share
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 124.96 109.03 94.23 76.20 69.79 72.13 64.69 92.47%
EPS 47.32 41.48 32.70 25.39 23.59 24.05 20.47 130.11%
DPS 21.20 33.60 33.60 12.50 25.00 12.50 12.50 69.11%
NAPS 1.13 1.17 1.03 0.91 0.82 0.00 0.8518 32.45%
Adjusted Per Share Value based on latest NOSH - 195,993
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
RPS 21.95 19.15 16.55 13.38 12.25 12.66 11.36 92.52%
EPS 8.31 7.29 5.74 4.46 4.14 4.22 3.60 129.78%
DPS 3.72 5.90 5.90 2.19 4.39 2.19 2.19 69.37%
NAPS 0.1985 0.2055 0.1809 0.1598 0.1439 0.00 0.1497 32.39%
Price Multiplier on Financial Quarter End Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 30/03/07 -
Price 3.04 3.10 3.38 3.30 3.44 3.28 3.28 -
P/RPS 2.43 2.84 3.59 4.33 4.93 4.55 5.07 -51.87%
P/EPS 6.42 7.47 10.34 13.00 14.59 13.64 16.02 -59.72%
EY 15.56 13.38 9.67 7.69 6.86 7.33 6.24 148.12%
DY 6.97 10.84 9.94 3.79 7.27 3.81 3.81 82.33%
P/NAPS 2.69 2.65 3.28 3.63 4.20 0.00 3.85 -29.99%
Price Multiplier on Announcement Date
01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 31/03/07 CAGR
Date 29/07/08 29/04/08 - - - - 22/05/07 -
Price 3.44 3.48 0.00 0.00 0.00 0.00 3.50 -
P/RPS 2.75 3.19 0.00 0.00 0.00 0.00 5.41 -48.98%
P/EPS 7.27 8.39 0.00 0.00 0.00 0.00 17.10 -57.28%
EY 13.75 11.92 0.00 0.00 0.00 0.00 5.85 133.95%
DY 6.16 9.66 0.00 0.00 0.00 0.00 3.57 72.03%
P/NAPS 3.04 2.97 0.00 0.00 0.00 0.00 4.11 -25.91%

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