[THPLANT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.82%
YoY- 86.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 441,465 454,826 434,835 432,268 400,524 363,812 365,972 13.33%
PBT 147,965 177,452 183,022 204,583 189,724 148,029 144,552 1.56%
Tax -22,963 -36,395 -33,257 -51,054 -47,879 -36,290 -36,137 -26.10%
NP 125,002 141,057 149,765 153,529 141,845 111,739 108,415 9.96%
-
NP to SH 103,784 116,062 124,829 129,671 118,080 93,525 89,482 10.39%
-
Tax Rate 15.52% 20.51% 18.17% 24.96% 25.24% 24.52% 25.00% -
Total Cost 316,463 313,769 285,070 278,739 258,679 252,073 257,557 14.73%
-
Net Worth 595,544 650,717 625,955 585,104 546,181 505,764 512,968 10.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 63,613 63,613 63,613 61,067 61,067 61,067 61,067 2.76%
Div Payout % 61.29% 54.81% 50.96% 47.09% 51.72% 65.30% 68.25% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 595,544 650,717 625,955 585,104 546,181 505,764 512,968 10.47%
NOSH 517,864 516,442 508,906 508,786 505,723 500,756 488,541 3.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.32% 31.01% 34.44% 35.52% 35.41% 30.71% 29.62% -
ROE 17.43% 17.84% 19.94% 22.16% 21.62% 18.49% 17.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 85.25 88.07 85.44 84.96 79.20 72.65 74.91 9.01%
EPS 20.04 22.47 24.53 25.49 23.35 18.68 18.32 6.17%
DPS 12.50 12.32 12.50 12.00 12.08 12.20 12.50 0.00%
NAPS 1.15 1.26 1.23 1.15 1.08 1.01 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 508,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.95 51.46 49.20 48.91 45.32 41.16 41.41 13.32%
EPS 11.74 13.13 14.12 14.67 13.36 10.58 10.12 10.41%
DPS 7.20 7.20 7.20 6.91 6.91 6.91 6.91 2.78%
NAPS 0.6738 0.7362 0.7082 0.662 0.618 0.5722 0.5804 10.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.28 2.85 2.12 1.95 2.04 2.04 2.08 -
P/RPS 2.67 3.24 2.48 2.30 2.58 2.81 2.78 -2.65%
P/EPS 11.38 12.68 8.64 7.65 8.74 10.92 11.36 0.11%
EY 8.79 7.89 11.57 13.07 11.45 9.16 8.81 -0.15%
DY 5.48 4.32 5.90 6.16 5.92 5.98 6.01 -5.97%
P/NAPS 1.98 2.26 1.72 1.70 1.89 2.02 1.98 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 03/08/12 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 -
Price 2.42 2.81 2.75 1.99 2.10 2.18 1.90 -
P/RPS 2.84 3.19 3.22 2.34 2.65 3.00 2.54 7.73%
P/EPS 12.08 12.50 11.21 7.81 8.99 11.67 10.37 10.72%
EY 8.28 8.00 8.92 12.81 11.12 8.57 9.64 -9.64%
DY 5.17 4.38 4.55 6.03 5.75 5.59 6.58 -14.86%
P/NAPS 2.10 2.23 2.24 1.73 1.94 2.16 1.81 10.42%

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