[THPLANT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.36%
YoY- -49.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 312,702 321,590 304,358 258,976 254,850 237,748 245,552 17.53%
PBT 86,409 84,857 70,912 55,745 68,487 90,284 109,822 -14.80%
Tax -17,920 -15,657 -13,848 -9,822 -17,793 -26,601 -32,262 -32.50%
NP 68,489 69,200 57,064 45,923 50,694 63,683 77,560 -7.97%
-
NP to SH 60,786 63,223 53,807 46,080 50,837 63,084 77,633 -15.08%
-
Tax Rate 20.74% 18.45% 19.53% 17.62% 25.98% 29.46% 29.38% -
Total Cost 244,213 252,390 247,294 213,053 204,156 174,065 167,992 28.41%
-
Net Worth 448,735 472,775 453,767 429,794 419,396 428,437 200,202 71.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 41,473 41,473 41,473 15,015 15,015 34,085 34,281 13.57%
Div Payout % 68.23% 65.60% 77.08% 32.59% 29.54% 54.03% 44.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 448,735 472,775 453,767 429,794 419,396 428,437 200,202 71.52%
NOSH 487,756 487,397 487,922 488,403 487,669 486,860 200,202 81.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.90% 21.52% 18.75% 17.73% 19.89% 26.79% 31.59% -
ROE 13.55% 13.37% 11.86% 10.72% 12.12% 14.72% 38.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.11 65.98 62.38 53.03 52.26 48.83 122.65 -35.18%
EPS 12.46 12.97 11.03 9.43 10.42 12.96 38.78 -53.18%
DPS 8.50 8.50 8.50 3.07 3.08 7.00 17.12 -37.37%
NAPS 0.92 0.97 0.93 0.88 0.86 0.88 1.00 -5.42%
Adjusted Per Share Value based on latest NOSH - 488,403
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.38 36.39 34.44 29.30 28.83 26.90 27.78 17.54%
EPS 6.88 7.15 6.09 5.21 5.75 7.14 8.78 -15.04%
DPS 4.69 4.69 4.69 1.70 1.70 3.86 3.88 13.51%
NAPS 0.5077 0.5349 0.5134 0.4863 0.4745 0.4847 0.2265 71.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.45 1.54 1.46 1.58 1.58 1.49 2.29 -
P/RPS 2.26 2.33 2.34 2.98 3.02 3.05 1.87 13.49%
P/EPS 11.64 11.87 13.24 16.75 15.16 11.50 5.91 57.31%
EY 8.59 8.42 7.55 5.97 6.60 8.70 16.93 -36.46%
DY 5.86 5.52 5.82 1.95 1.95 4.70 7.48 -15.05%
P/NAPS 1.58 1.59 1.57 1.80 1.84 1.69 2.29 -21.97%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 26/04/10 22/02/10 09/11/09 30/07/09 - - -
Price 1.55 1.58 1.49 1.55 1.59 0.00 0.00 -
P/RPS 2.42 2.39 2.39 2.92 3.04 0.00 0.00 -
P/EPS 12.44 12.18 13.51 16.43 15.25 0.00 0.00 -
EY 8.04 8.21 7.40 6.09 6.56 0.00 0.00 -
DY 5.48 5.38 5.70 1.98 1.94 0.00 0.00 -
P/NAPS 1.68 1.63 1.60 1.76 1.85 0.00 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