[THPLANT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.84%
YoY- 79.8%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Revenue 263,986 245,044 213,817 184,769 149,343 136,773 141,352 64.87%
PBT 137,825 126,388 108,331 84,590 63,496 60,306 62,729 87.77%
Tax -40,514 -34,387 -27,717 -21,156 -13,729 -14,085 -15,593 114.74%
NP 97,311 92,001 80,614 63,434 49,767 46,221 47,136 78.64%
-
NP to SH 97,515 92,783 81,344 64,118 49,767 46,221 47,136 78.94%
-
Tax Rate 29.40% 27.21% 25.59% 25.01% 21.62% 23.36% 24.86% -
Total Cost 166,675 153,043 133,203 121,335 99,576 90,552 94,216 57.87%
-
Net Worth 0 221,582 229,444 201,967 178,353 160,697 0 -
Dividend
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Div 60,640 41,569 65,870 65,870 24,496 48,991 24,495 106.59%
Div Payout % 62.19% 44.80% 80.98% 102.73% 49.22% 105.99% 51.97% -
Equity
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Net Worth 0 221,582 229,444 201,967 178,353 160,697 0 -
NOSH 190,701 196,090 196,106 196,084 195,993 195,972 195,972 -2.15%
Ratio Analysis
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
NP Margin 36.86% 37.54% 37.70% 34.33% 33.32% 33.79% 33.35% -
ROE 0.00% 41.87% 35.45% 31.75% 27.90% 28.76% 0.00% -
Per Share
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
RPS 138.43 124.96 109.03 94.23 76.20 69.79 72.13 68.50%
EPS 51.13 47.32 41.48 32.70 25.39 23.59 24.05 82.89%
DPS 31.80 21.20 33.60 33.60 12.50 25.00 12.50 111.15%
NAPS 0.00 1.13 1.17 1.03 0.91 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 196,084
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
RPS 23.65 21.95 19.15 16.55 13.38 12.25 12.66 64.90%
EPS 8.73 8.31 7.29 5.74 4.46 4.14 4.22 78.93%
DPS 5.43 3.72 5.90 5.90 2.19 4.39 2.19 106.85%
NAPS 0.00 0.1985 0.2055 0.1809 0.1598 0.1439 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Date 30/06/08 01/04/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.44 3.04 3.10 3.38 3.30 3.44 3.28 -
P/RPS 2.49 2.43 2.84 3.59 4.33 4.93 4.55 -38.27%
P/EPS 6.73 6.42 7.47 10.34 13.00 14.59 13.64 -43.18%
EY 14.86 15.56 13.38 9.67 7.69 6.86 7.33 76.06%
DY 9.24 6.97 10.84 9.94 3.79 7.27 3.81 103.21%
P/NAPS 0.00 2.69 2.65 3.28 3.63 4.20 0.00 -
Price Multiplier on Announcement Date
30/06/08 01/04/08 31/03/08 31/12/07 30/09/07 30/06/07 01/04/07 CAGR
Date - 29/07/08 29/04/08 - - - - -
Price 0.00 3.44 3.48 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.75 3.19 0.00 0.00 0.00 0.00 -
P/EPS 0.00 7.27 8.39 0.00 0.00 0.00 0.00 -
EY 0.00 13.75 11.92 0.00 0.00 0.00 0.00 -
DY 0.00 6.16 9.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.04 2.97 0.00 0.00 0.00 0.00 -

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