[THPLANT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.09%
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 424,566 446,975 488,917 544,697 541,529 504,745 469,952 -6.56%
PBT 34,595 46,938 58,634 83,169 92,163 78,010 71,043 -38.18%
Tax 1,896 9,641 1,263 9,142 2,642 651 5,458 -50.67%
NP 36,491 56,579 59,897 92,311 94,805 78,661 76,501 -39.03%
-
NP to SH 34,366 49,464 48,591 75,526 78,743 65,604 63,107 -33.38%
-
Tax Rate -5.48% -20.54% -2.15% -10.99% -2.87% -0.83% -7.68% -
Total Cost 388,075 390,396 429,020 452,386 446,724 426,084 393,451 -0.91%
-
Net Worth 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,696 17,696 17,696 31,910 31,910 31,910 31,910 -32.57%
Div Payout % 51.49% 35.78% 36.42% 42.25% 40.53% 48.64% 50.57% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1,190,037 1.41%
NOSH 887,068 889,054 884,830 884,014 883,730 877,343 881,509 0.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.59% 12.66% 12.25% 16.95% 17.51% 15.58% 16.28% -
ROE 2.83% 4.03% 4.01% 6.28% 6.65% 5.50% 5.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.86 50.28 55.26 61.62 61.28 57.53 53.31 -6.95%
EPS 3.87 5.56 5.49 8.54 8.91 7.48 7.16 -33.72%
DPS 2.00 2.00 2.00 3.62 3.62 3.62 3.62 -32.74%
NAPS 1.37 1.38 1.37 1.36 1.34 1.36 1.35 0.98%
Adjusted Per Share Value based on latest NOSH - 884,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.03 40.04 43.80 48.79 48.51 45.21 42.10 -6.57%
EPS 3.08 4.43 4.35 6.77 7.05 5.88 5.65 -33.34%
DPS 1.59 1.59 1.59 2.86 2.86 2.86 2.86 -32.46%
NAPS 1.0886 1.099 1.0859 1.0769 1.0608 1.0688 1.066 1.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.56 1.59 1.70 1.73 2.02 2.01 1.88 -
P/RPS 3.26 3.16 3.08 2.81 3.30 3.49 3.53 -5.18%
P/EPS 40.27 28.58 30.96 20.25 22.67 26.88 26.26 33.08%
EY 2.48 3.50 3.23 4.94 4.41 3.72 3.81 -24.95%
DY 1.28 1.26 1.18 2.09 1.79 1.80 1.93 -24.00%
P/NAPS 1.14 1.15 1.24 1.27 1.51 1.48 1.39 -12.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 26/02/14 -
Price 1.19 1.54 1.63 1.63 1.92 2.17 1.82 -
P/RPS 2.49 3.06 2.95 2.65 3.13 3.77 3.41 -18.95%
P/EPS 30.72 27.68 29.68 19.08 21.55 29.02 25.42 13.49%
EY 3.26 3.61 3.37 5.24 4.64 3.45 3.93 -11.74%
DY 1.68 1.30 1.23 2.22 1.89 1.67 1.99 -10.70%
P/NAPS 0.87 1.12 1.19 1.20 1.43 1.60 1.35 -25.45%

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