[THPLANT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.6%
YoY- 746.02%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 149,343 136,773 141,352 126,875 120,683 84,408 43,269 168.96%
PBT 63,496 60,306 62,729 53,958 47,998 29,835 12,679 262.08%
Tax -13,729 -14,085 -15,593 -13,806 -12,338 -8,190 -3,433 202.53%
NP 49,767 46,221 47,136 40,152 35,660 21,645 9,246 283.55%
-
NP to SH 49,767 46,221 47,136 40,152 35,660 21,645 9,246 283.55%
-
Tax Rate 21.62% 23.36% 24.86% 25.59% 25.71% 27.45% 27.08% -
Total Cost 99,576 90,552 94,216 86,723 85,023 62,763 34,023 135.77%
-
Net Worth 178,353 160,697 0 167,068 156,768 145,178 133,624 25.93%
Dividend
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 24,496 48,991 24,495 24,495 24,495 - - -
Div Payout % 49.22% 105.99% 51.97% 61.01% 68.69% - - -
Equity
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,353 160,697 0 167,068 156,768 145,178 133,624 25.93%
NOSH 195,993 195,972 195,972 196,135 195,960 196,186 196,506 -0.20%
Ratio Analysis
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 33.32% 33.79% 33.35% 31.65% 29.55% 25.64% 21.37% -
ROE 27.90% 28.76% 0.00% 24.03% 22.75% 14.91% 6.92% -
Per Share
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.20 69.79 72.13 64.69 61.59 43.02 22.02 169.52%
EPS 25.39 23.59 24.05 20.47 18.20 11.03 4.71 284.01%
DPS 12.50 25.00 12.50 12.50 12.50 0.00 0.00 -
NAPS 0.91 0.82 0.00 0.8518 0.80 0.74 0.68 26.20%
Adjusted Per Share Value based on latest NOSH - 196,135
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.90 15.47 15.99 14.35 13.65 9.55 4.90 168.81%
EPS 5.63 5.23 5.33 4.54 4.03 2.45 1.05 282.38%
DPS 2.77 5.54 2.77 2.77 2.77 0.00 0.00 -
NAPS 0.2018 0.1818 0.00 0.189 0.1774 0.1643 0.1512 25.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.30 3.44 3.28 3.28 2.61 1.95 1.88 -
P/RPS 4.33 4.93 4.55 5.07 4.24 4.53 8.54 -41.86%
P/EPS 13.00 14.59 13.64 16.02 14.34 17.67 39.96 -59.21%
EY 7.69 6.86 7.33 6.24 6.97 5.66 2.50 145.32%
DY 3.79 7.27 3.81 3.81 4.79 0.00 0.00 -
P/NAPS 3.63 4.20 0.00 3.85 3.26 2.64 2.76 24.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 01/04/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date - - - 22/05/07 12/02/07 - - -
Price 0.00 0.00 0.00 3.50 2.86 0.00 0.00 -
P/RPS 0.00 0.00 0.00 5.41 4.64 0.00 0.00 -
P/EPS 0.00 0.00 0.00 17.10 15.72 0.00 0.00 -
EY 0.00 0.00 0.00 5.85 6.36 0.00 0.00 -
DY 0.00 0.00 0.00 3.57 4.37 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.11 3.57 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