[THPLANT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 18.73%
YoY- 145.04%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 901,968 827,671 760,804 657,803 619,367 570,789 555,097 38.33%
PBT 128,443 152,183 137,869 132,377 110,458 94,327 54,462 77.45%
Tax -42,499 -43,376 -36,300 -37,254 -31,234 -34,338 -27,002 35.41%
NP 85,944 108,807 101,569 95,123 79,224 59,989 27,460 114.41%
-
NP to SH 59,987 76,791 70,166 69,931 58,898 40,488 13,991 164.62%
-
Tax Rate 33.09% 28.50% 26.33% 28.14% 28.28% 36.40% 49.58% -
Total Cost 816,024 718,864 659,235 562,680 540,143 510,800 527,637 33.84%
-
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,257 - - - - - - -
Div Payout % 22.10% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 680,565 671,726 645,211 645,211 618,695 592,180 583,341 10.85%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.53% 13.15% 13.35% 14.46% 12.79% 10.51% 4.95% -
ROE 8.81% 11.43% 10.87% 10.84% 9.52% 6.84% 2.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 102.05 93.64 86.08 74.42 70.08 64.58 62.80 38.34%
EPS 6.79 8.69 7.94 7.91 6.66 4.58 1.58 165.03%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.73 0.70 0.67 0.66 10.85%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.79 74.14 68.15 58.92 55.48 51.13 49.72 38.33%
EPS 5.37 6.88 6.29 6.26 5.28 3.63 1.25 164.97%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6096 0.6017 0.578 0.578 0.5542 0.5305 0.5225 10.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.865 0.60 0.55 0.465 0.485 0.57 -
P/RPS 0.60 0.92 0.70 0.74 0.66 0.75 0.91 -24.30%
P/EPS 8.99 9.96 7.56 6.95 6.98 10.59 36.01 -60.45%
EY 11.13 10.04 13.23 14.39 14.33 9.45 2.78 152.77%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 0.82 0.75 0.66 0.72 0.86 -5.51%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 27/05/21 23/03/21 -
Price 0.55 0.755 0.895 0.735 0.52 0.495 0.505 -
P/RPS 0.54 0.81 1.04 0.99 0.74 0.77 0.80 -23.10%
P/EPS 8.10 8.69 11.27 9.29 7.80 10.81 31.90 -60.00%
EY 12.34 11.51 8.87 10.76 12.81 9.25 3.13 150.19%
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.99 1.23 1.01 0.74 0.74 0.77 -5.27%

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