[THPLANT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 64.45%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 546,798 515,375 493,918 493,650 476,025 480,927 513,372 4.28%
PBT -115,379 -201,946 -256,465 -245,010 -744,957 -719,836 -688,509 -69.50%
Tax -61,831 -39,141 -20,716 -28,125 29,320 21,690 17,129 -
NP -177,210 -241,087 -277,181 -273,135 -715,637 -698,146 -671,380 -58.75%
-
NP to SH -155,250 -202,631 -229,938 -226,498 -637,087 -625,281 -605,931 -59.55%
-
Tax Rate - - - - - - - -
Total Cost 724,008 756,462 771,099 766,785 1,191,662 1,179,073 1,184,752 -27.92%
-
Net Worth 583,341 556,826 556,826 565,664 733,596 768,950 742,434 -14.81%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 583,341 556,826 556,826 565,664 733,596 768,950 742,434 -14.81%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -32.41% -46.78% -56.12% -55.33% -150.34% -145.17% -130.78% -
ROE -26.61% -36.39% -41.29% -40.04% -86.84% -81.32% -81.61% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.87 58.31 55.88 55.85 53.86 54.41 58.08 4.29%
EPS -17.57 -22.93 -26.02 -25.63 -72.08 -70.75 -68.56 -59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.63 0.64 0.83 0.87 0.84 -14.81%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.98 46.17 44.24 44.22 42.64 43.08 45.99 4.27%
EPS -13.91 -18.15 -20.60 -20.29 -57.07 -56.01 -54.28 -59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.4988 0.4988 0.5067 0.6571 0.6888 0.665 -14.81%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.295 0.26 0.65 0.30 0.50 0.52 -
P/RPS 0.68 0.51 0.47 1.16 0.56 0.92 0.90 -17.00%
P/EPS -2.39 -1.29 -1.00 -2.54 -0.42 -0.71 -0.76 114.19%
EY -41.82 -77.72 -100.06 -39.43 -240.27 -141.49 -131.84 -53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.41 1.02 0.36 0.57 0.62 2.13%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 25/06/20 26/02/20 26/11/19 29/08/19 27/05/19 -
Price 0.53 0.34 0.30 0.405 0.50 0.39 0.49 -
P/RPS 0.86 0.58 0.54 0.73 0.93 0.72 0.84 1.57%
P/EPS -3.02 -1.48 -1.15 -1.58 -0.69 -0.55 -0.71 161.83%
EY -33.14 -67.43 -86.72 -63.27 -144.16 -181.40 -139.91 -61.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.54 0.48 0.63 0.60 0.45 0.58 23.83%

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