[THPLANT] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 44.63%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 754,836 751,589 829,520 881,259 909,494 901,968 827,671 -5.95%
PBT 105,361 100,694 105,526 125,808 92,629 128,443 152,183 -21.72%
Tax -30,288 -30,532 -30,705 -37,872 -30,304 -42,499 -43,376 -21.27%
NP 75,073 70,162 74,821 87,936 62,325 85,944 108,807 -21.90%
-
NP to SH 57,389 54,203 58,656 68,771 47,549 59,987 76,791 -17.63%
-
Tax Rate 28.75% 30.32% 29.10% 30.10% 32.72% 33.09% 28.50% -
Total Cost 679,763 681,427 754,699 793,323 847,169 816,024 718,864 -3.65%
-
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 13,257 13,257 26,515 26,515 13,257 13,257 - -
Div Payout % 23.10% 24.46% 45.21% 38.56% 27.88% 22.10% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 698,242 680,565 698,242 698,242 671,726 680,565 671,726 2.61%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.95% 9.34% 9.02% 9.98% 6.85% 9.53% 13.15% -
ROE 8.22% 7.96% 8.40% 9.85% 7.08% 8.81% 11.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 85.40 85.04 93.85 99.71 102.90 102.05 93.64 -5.95%
EPS 6.49 6.13 6.64 7.78 5.38 6.79 8.69 -17.66%
DPS 1.50 1.50 3.00 3.00 1.50 1.50 0.00 -
NAPS 0.79 0.77 0.79 0.79 0.76 0.77 0.76 2.61%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.62 67.32 74.30 78.94 81.47 80.79 74.14 -5.94%
EPS 5.14 4.86 5.25 6.16 4.26 5.37 6.88 -17.65%
DPS 1.19 1.19 2.38 2.38 1.19 1.19 0.00 -
NAPS 0.6255 0.6096 0.6255 0.6255 0.6017 0.6096 0.6017 2.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.54 0.515 0.53 0.525 0.395 0.61 0.865 -
P/RPS 0.63 0.61 0.56 0.53 0.38 0.60 0.92 -22.29%
P/EPS 8.32 8.40 7.99 6.75 7.34 8.99 9.96 -11.29%
EY 12.02 11.91 12.52 14.82 13.62 11.13 10.04 12.73%
DY 2.78 2.91 5.66 5.71 3.80 2.46 0.00 -
P/NAPS 0.68 0.67 0.67 0.66 0.52 0.79 1.14 -29.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 30/05/22 -
Price 0.515 0.54 0.48 0.60 0.505 0.55 0.755 -
P/RPS 0.60 0.64 0.51 0.60 0.49 0.54 0.81 -18.11%
P/EPS 7.93 8.81 7.23 7.71 9.39 8.10 8.69 -5.91%
EY 12.61 11.36 13.83 12.97 10.65 12.34 11.51 6.26%
DY 2.91 2.78 6.25 5.00 2.97 2.73 0.00 -
P/NAPS 0.65 0.70 0.61 0.76 0.66 0.71 0.99 -24.43%

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