[THPLANT] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -35.66%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 424,744 424,566 446,975 488,917 544,697 541,529 504,745 -10.85%
PBT 30,797 34,595 46,938 58,634 83,169 92,163 78,010 -46.15%
Tax 1,905 1,896 9,641 1,263 9,142 2,642 651 104.45%
NP 32,702 36,491 56,579 59,897 92,311 94,805 78,661 -44.26%
-
NP to SH 28,357 34,366 49,464 48,591 75,526 78,743 65,604 -42.80%
-
Tax Rate -6.19% -5.48% -20.54% -2.15% -10.99% -2.87% -0.83% -
Total Cost 392,042 388,075 390,396 429,020 452,386 446,724 426,084 -5.39%
-
Net Worth 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 17,696 17,696 17,696 17,696 31,910 31,910 31,910 -32.47%
Div Payout % 62.41% 51.49% 35.78% 36.42% 42.25% 40.53% 48.64% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,211,862 1,215,284 1,226,894 1,212,217 1,202,259 1,184,198 1,193,187 1.03%
NOSH 884,571 887,068 889,054 884,830 884,014 883,730 877,343 0.54%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.70% 8.59% 12.66% 12.25% 16.95% 17.51% 15.58% -
ROE 2.34% 2.83% 4.03% 4.01% 6.28% 6.65% 5.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.02 47.86 50.28 55.26 61.62 61.28 57.53 -11.33%
EPS 3.21 3.87 5.56 5.49 8.54 8.91 7.48 -43.07%
DPS 2.00 2.00 2.00 2.00 3.62 3.62 3.62 -32.64%
NAPS 1.37 1.37 1.38 1.37 1.36 1.34 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 884,830
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.05 38.03 40.04 43.80 48.79 48.51 45.21 -10.84%
EPS 2.54 3.08 4.43 4.35 6.77 7.05 5.88 -42.82%
DPS 1.59 1.59 1.59 1.59 2.86 2.86 2.86 -32.36%
NAPS 1.0855 1.0886 1.099 1.0859 1.0769 1.0608 1.0688 1.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.37 1.56 1.59 1.70 1.73 2.02 2.01 -
P/RPS 2.85 3.26 3.16 3.08 2.81 3.30 3.49 -12.62%
P/EPS 42.74 40.27 28.58 30.96 20.25 22.67 26.88 36.19%
EY 2.34 2.48 3.50 3.23 4.94 4.41 3.72 -26.56%
DY 1.46 1.28 1.26 1.18 2.09 1.79 1.80 -13.01%
P/NAPS 1.00 1.14 1.15 1.24 1.27 1.51 1.48 -22.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 27/05/15 27/02/15 19/11/14 19/08/14 21/05/14 -
Price 1.26 1.19 1.54 1.63 1.63 1.92 2.17 -
P/RPS 2.62 2.49 3.06 2.95 2.65 3.13 3.77 -21.52%
P/EPS 39.30 30.72 27.68 29.68 19.08 21.55 29.02 22.38%
EY 2.54 3.26 3.61 3.37 5.24 4.64 3.45 -18.44%
DY 1.59 1.68 1.30 1.23 2.22 1.89 1.67 -3.21%
P/NAPS 0.92 0.87 1.12 1.19 1.20 1.43 1.60 -30.82%

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