[THPLANT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 119.11%
YoY- 27.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 521,560 484,744 462,518 455,304 424,744 424,566 446,975 10.80%
PBT 10,059 -465 2,726 18,714 30,797 34,595 46,938 -64.08%
Tax 13,320 13,186 6,664 5,215 1,905 1,896 9,641 23.97%
NP 23,379 12,721 9,390 23,929 32,702 36,491 56,579 -44.43%
-
NP to SH 63,825 50,842 48,406 62,133 28,357 34,366 49,464 18.46%
-
Tax Rate -132.42% - -244.46% -27.87% -6.19% -5.48% -20.54% -
Total Cost 498,181 472,023 453,128 431,375 392,042 388,075 390,396 17.59%
-
Net Worth 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 1,226,894 3.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 17,696 17,696 17,696 -
Div Payout % - - - - 62.41% 51.49% 35.78% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 1,226,894 3.41%
NOSH 883,851 883,851 883,851 883,851 884,571 887,068 889,054 -0.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.48% 2.62% 2.03% 5.26% 7.70% 8.59% 12.66% -
ROE 4.95% 3.99% 3.83% 4.88% 2.34% 2.83% 4.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.01 54.84 52.33 51.51 48.02 47.86 50.28 11.23%
EPS 7.22 5.75 5.48 7.03 3.21 3.87 5.56 18.96%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.46 1.44 1.43 1.44 1.37 1.37 1.38 3.81%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.72 43.42 41.43 40.78 38.05 38.03 40.04 10.80%
EPS 5.72 4.55 4.34 5.57 2.54 3.08 4.43 18.52%
DPS 0.00 0.00 0.00 0.00 1.59 1.59 1.59 -
NAPS 1.1559 1.1401 1.1322 1.1401 1.0855 1.0886 1.099 3.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.11 1.09 1.29 1.16 1.37 1.56 1.59 -
P/RPS 1.88 1.99 2.47 2.25 2.85 3.26 3.16 -29.19%
P/EPS 15.37 18.95 23.55 16.50 42.74 40.27 28.58 -33.79%
EY 6.51 5.28 4.25 6.06 2.34 2.48 3.50 51.07%
DY 0.00 0.00 0.00 0.00 1.46 1.28 1.26 -
P/NAPS 0.76 0.76 0.90 0.81 1.00 1.14 1.15 -24.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 27/05/15 -
Price 1.12 1.10 1.15 1.16 1.26 1.19 1.54 -
P/RPS 1.90 2.01 2.20 2.25 2.62 2.49 3.06 -27.15%
P/EPS 15.51 19.12 21.00 16.50 39.30 30.72 27.68 -31.96%
EY 6.45 5.23 4.76 6.06 2.54 3.26 3.61 47.08%
DY 0.00 0.00 0.00 0.00 1.59 1.68 1.30 -
P/NAPS 0.77 0.76 0.80 0.81 0.92 0.87 1.12 -22.05%

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