[THPLANT] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -143.6%
YoY- -106.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 480,927 513,372 519,324 578,904 627,531 644,398 689,216 -21.38%
PBT -719,836 -688,509 -678,111 19,884 65,941 73,744 86,688 -
Tax 21,690 17,129 19,729 -22,266 -31,651 -34,144 -35,935 -
NP -698,146 -671,380 -658,382 -2,382 34,290 39,600 50,753 -
-
NP to SH -625,281 -605,931 -594,608 -9,491 21,766 28,762 36,730 -
-
Tax Rate - - - 111.98% 48.00% 46.30% 41.45% -
Total Cost 1,179,073 1,184,752 1,177,706 581,286 593,241 604,798 638,463 50.69%
-
Net Worth 768,950 742,434 795,465 1,299,260 1,316,937 1,334,615 1,308,099 -29.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 17,677 31,818 31,818 31,818 -
Div Payout % - - - 0.00% 146.19% 110.63% 86.63% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 768,950 742,434 795,465 1,299,260 1,316,937 1,334,615 1,308,099 -29.89%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -145.17% -130.78% -126.78% -0.41% 5.46% 6.15% 7.36% -
ROE -81.32% -81.61% -74.75% -0.73% 1.65% 2.16% 2.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.41 58.08 58.76 65.50 71.00 72.91 77.98 -21.38%
EPS -70.75 -68.56 -67.27 -1.07 2.46 3.25 4.16 -
DPS 0.00 0.00 0.00 2.00 3.60 3.60 3.60 -
NAPS 0.87 0.84 0.90 1.47 1.49 1.51 1.48 -29.89%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.08 45.99 46.52 51.86 56.21 57.72 61.74 -21.38%
EPS -56.01 -54.28 -53.26 -0.85 1.95 2.58 3.29 -
DPS 0.00 0.00 0.00 1.58 2.85 2.85 2.85 -
NAPS 0.6888 0.665 0.7125 1.1638 1.1797 1.1955 1.1717 -29.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.50 0.52 0.465 0.68 0.655 0.87 1.15 -
P/RPS 0.92 0.90 0.79 1.04 0.92 1.19 1.47 -26.89%
P/EPS -0.71 -0.76 -0.69 -63.33 26.60 26.73 27.67 -
EY -141.49 -131.84 -144.68 -1.58 3.76 3.74 3.61 -
DY 0.00 0.00 0.00 2.94 5.50 4.14 3.13 -
P/NAPS 0.57 0.62 0.52 0.46 0.44 0.58 0.78 -18.91%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 27/05/19 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.39 0.49 0.57 0.57 0.70 0.625 0.985 -
P/RPS 0.72 0.84 0.97 0.87 0.99 0.86 1.26 -31.20%
P/EPS -0.55 -0.71 -0.85 -53.08 28.42 19.21 23.70 -
EY -181.40 -139.91 -118.03 -1.88 3.52 5.21 4.22 -
DY 0.00 0.00 0.00 3.51 5.14 5.76 3.65 -
P/NAPS 0.45 0.58 0.63 0.39 0.47 0.41 0.67 -23.36%

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