[THPLANT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.83%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 541,529 504,745 469,952 414,510 366,706 370,253 375,846 27.65%
PBT 92,163 78,010 71,043 156,539 148,474 165,797 185,852 -37.42%
Tax 2,642 651 5,458 -21,873 -3,190 -7,758 -18,316 -
NP 94,805 78,661 76,501 134,666 145,284 158,039 167,536 -31.65%
-
NP to SH 78,743 65,604 63,107 130,124 133,915 146,697 156,554 -36.83%
-
Tax Rate -2.87% -0.83% -7.68% 13.97% 2.15% 4.68% 9.86% -
Total Cost 446,724 426,084 393,451 279,844 221,422 212,214 208,310 66.53%
-
Net Worth 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 3.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 31,910 31,910 31,910 7,284 7,284 7,284 7,284 168.46%
Div Payout % 40.53% 48.64% 50.57% 5.60% 5.44% 4.97% 4.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,184,198 1,193,187 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 3.68%
NOSH 883,730 877,343 881,509 878,978 877,320 729,318 728,492 13.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.51% 15.58% 16.28% 32.49% 39.62% 42.68% 44.58% -
ROE 6.65% 5.50% 5.30% 11.39% 11.93% 13.06% 13.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.28 57.53 53.31 47.16 41.80 50.77 51.59 12.19%
EPS 8.91 7.48 7.16 14.80 15.26 20.11 21.49 -44.48%
DPS 3.62 3.62 3.62 0.83 0.83 1.00 1.00 136.31%
NAPS 1.34 1.36 1.35 1.30 1.28 1.54 1.54 -8.88%
Adjusted Per Share Value based on latest NOSH - 878,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.51 45.21 42.10 37.13 32.85 33.17 33.67 27.64%
EPS 7.05 5.88 5.65 11.66 12.00 13.14 14.02 -36.84%
DPS 2.86 2.86 2.86 0.65 0.65 0.65 0.65 169.24%
NAPS 1.0608 1.0688 1.066 1.0236 1.0059 1.0061 1.0049 3.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.02 2.01 1.88 1.72 1.85 2.11 1.99 -
P/RPS 3.30 3.49 3.53 3.65 4.43 4.16 3.86 -9.94%
P/EPS 22.67 26.88 26.26 11.62 12.12 10.49 9.26 81.94%
EY 4.41 3.72 3.81 8.61 8.25 9.53 10.80 -45.05%
DY 1.79 1.80 1.93 0.48 0.45 0.47 0.50 134.56%
P/NAPS 1.51 1.48 1.39 1.32 1.45 1.37 1.29 11.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 -
Price 1.92 2.17 1.82 1.90 1.78 2.24 2.02 -
P/RPS 3.13 3.77 3.41 4.03 4.26 4.41 3.92 -13.96%
P/EPS 21.55 29.02 25.42 12.83 11.66 11.14 9.40 74.12%
EY 4.64 3.45 3.93 7.79 8.58 8.98 10.64 -42.58%
DY 1.89 1.67 1.99 0.44 0.47 0.45 0.50 143.24%
P/NAPS 1.43 1.60 1.35 1.46 1.39 1.45 1.31 6.03%

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