[THPLANT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.68%
YoY- 146.47%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 627,531 644,398 689,216 681,092 661,864 638,626 562,310 7.61%
PBT 65,941 73,744 86,688 164,158 167,266 158,730 127,296 -35.57%
Tax -31,651 -34,144 -35,935 1,130 7,377 14,114 23,173 -
NP 34,290 39,600 50,753 165,288 174,643 172,844 150,469 -62.79%
-
NP to SH 21,766 28,762 36,730 157,312 165,033 164,138 147,070 -72.11%
-
Tax Rate 48.00% 46.30% 41.45% -0.69% -4.41% -8.89% -18.20% -
Total Cost 593,241 604,798 638,463 515,804 487,221 465,782 411,841 27.63%
-
Net Worth 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 1,414,161 -4.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 31,818 31,818 31,818 67,172 53,031 53,031 53,031 -28.92%
Div Payout % 146.19% 110.63% 86.63% 42.70% 32.13% 32.31% 36.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 883,851 1,414,161 -4.64%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.46% 6.15% 7.36% 24.27% 26.39% 27.06% 26.76% -
ROE 1.65% 2.16% 2.81% 11.95% 12.62% 18.57% 10.40% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 71.00 72.91 77.98 77.06 74.88 72.25 63.62 7.61%
EPS 2.46 3.25 4.16 17.80 18.67 18.57 16.64 -72.13%
DPS 3.60 3.60 3.60 7.60 6.00 6.00 6.00 -28.92%
NAPS 1.49 1.51 1.48 1.49 1.48 1.00 1.60 -4.64%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.21 57.72 61.74 61.01 59.29 57.21 50.37 7.60%
EPS 1.95 2.58 3.29 14.09 14.78 14.70 13.17 -72.11%
DPS 2.85 2.85 2.85 6.02 4.75 4.75 4.75 -28.92%
NAPS 1.1797 1.1955 1.1717 1.1797 1.1717 0.7917 1.2667 -4.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.655 0.87 1.15 1.11 1.16 1.18 1.10 -
P/RPS 0.92 1.19 1.47 1.44 1.55 1.63 1.73 -34.43%
P/EPS 26.60 26.73 27.67 6.24 6.21 6.35 6.61 153.64%
EY 3.76 3.74 3.61 16.03 16.10 15.74 15.13 -60.57%
DY 5.50 4.14 3.13 6.85 5.17 5.08 5.45 0.61%
P/NAPS 0.44 0.58 0.78 0.74 0.78 1.18 0.69 -25.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 -
Price 0.70 0.625 0.985 1.08 1.12 1.16 1.20 -
P/RPS 0.99 0.86 1.26 1.40 1.50 1.61 1.89 -35.09%
P/EPS 28.42 19.21 23.70 6.07 6.00 6.25 7.21 150.15%
EY 3.52 5.21 4.22 16.48 16.67 16.01 13.87 -60.01%
DY 5.14 5.76 3.65 7.04 5.36 5.17 5.00 1.86%
P/NAPS 0.47 0.41 0.67 0.72 0.76 1.16 0.75 -26.83%

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