[THPLANT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.29%
YoY- 50.76%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 400,524 363,812 365,972 324,798 312,702 321,590 304,358 20.14%
PBT 189,724 148,029 144,552 107,551 86,409 84,857 70,912 93.07%
Tax -47,879 -36,290 -36,137 -25,883 -17,920 -15,657 -13,848 129.17%
NP 141,845 111,739 108,415 81,668 68,489 69,200 57,064 83.80%
-
NP to SH 118,080 93,525 89,482 69,472 60,786 63,223 53,807 69.11%
-
Tax Rate 25.24% 24.52% 25.00% 24.07% 20.74% 18.45% 19.53% -
Total Cost 258,679 252,073 257,557 243,130 244,213 252,390 247,294 3.05%
-
Net Worth 546,181 505,764 512,968 468,702 448,735 472,775 453,767 13.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 61,067 61,067 61,067 41,473 41,473 41,473 41,473 29.51%
Div Payout % 51.72% 65.30% 68.25% 59.70% 68.23% 65.60% 77.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 546,181 505,764 512,968 468,702 448,735 472,775 453,767 13.19%
NOSH 505,723 500,756 488,541 488,231 487,756 487,397 487,922 2.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.41% 30.71% 29.62% 25.14% 21.90% 21.52% 18.75% -
ROE 21.62% 18.49% 17.44% 14.82% 13.55% 13.37% 11.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.20 72.65 74.91 66.53 64.11 65.98 62.38 17.30%
EPS 23.35 18.68 18.32 14.23 12.46 12.97 11.03 65.09%
DPS 12.08 12.20 12.50 8.50 8.50 8.50 8.50 26.48%
NAPS 1.08 1.01 1.05 0.96 0.92 0.97 0.93 10.51%
Adjusted Per Share Value based on latest NOSH - 488,231
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.88 32.59 32.78 29.09 28.01 28.81 27.26 20.16%
EPS 10.58 8.38 8.02 6.22 5.44 5.66 4.82 69.14%
DPS 5.47 5.47 5.47 3.72 3.72 3.72 3.72 29.40%
NAPS 0.4892 0.453 0.4595 0.4198 0.402 0.4235 0.4065 13.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.04 2.04 2.08 1.51 1.45 1.54 1.46 -
P/RPS 2.58 2.81 2.78 2.27 2.26 2.33 2.34 6.74%
P/EPS 8.74 10.92 11.36 10.61 11.64 11.87 13.24 -24.24%
EY 11.45 9.16 8.81 9.42 8.59 8.42 7.55 32.10%
DY 5.92 5.98 6.01 5.63 5.86 5.52 5.82 1.14%
P/NAPS 1.89 2.02 1.98 1.57 1.58 1.59 1.57 13.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 21/07/11 21/04/11 21/02/11 01/11/10 30/07/10 26/04/10 22/02/10 -
Price 2.10 2.18 1.90 1.66 1.55 1.58 1.49 -
P/RPS 2.65 3.00 2.54 2.50 2.42 2.39 2.39 7.14%
P/EPS 8.99 11.67 10.37 11.67 12.44 12.18 13.51 -23.83%
EY 11.12 8.57 9.64 8.57 8.04 8.21 7.40 31.29%
DY 5.75 5.59 6.58 5.12 5.48 5.38 5.70 0.58%
P/NAPS 1.94 2.16 1.81 1.73 1.68 1.63 1.60 13.74%

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