[THPLANT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.3%
YoY- 26.4%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 469,952 414,510 366,706 370,253 375,846 407,838 441,465 4.24%
PBT 71,043 156,539 148,474 165,797 185,852 118,145 147,965 -38.60%
Tax 5,458 -21,873 -3,190 -7,758 -18,316 -1,103 -22,963 -
NP 76,501 134,666 145,284 158,039 167,536 117,042 125,002 -27.85%
-
NP to SH 63,107 130,124 133,915 146,697 156,554 89,871 103,784 -28.16%
-
Tax Rate -7.68% 13.97% 2.15% 4.68% 9.86% 0.93% 15.52% -
Total Cost 393,451 279,844 221,422 212,214 208,310 290,796 316,463 15.57%
-
Net Worth 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 58.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,910 7,284 7,284 7,284 7,284 63,613 63,613 -36.78%
Div Payout % 50.57% 5.60% 5.44% 4.97% 4.65% 70.78% 61.29% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,190,037 1,142,671 1,122,969 1,123,149 1,121,878 612,611 595,544 58.44%
NOSH 881,509 878,978 877,320 729,318 728,492 519,162 517,864 42.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.28% 32.49% 39.62% 42.68% 44.58% 28.70% 28.32% -
ROE 5.30% 11.39% 11.93% 13.06% 13.95% 14.67% 17.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.31 47.16 41.80 50.77 51.59 78.56 85.25 -26.81%
EPS 7.16 14.80 15.26 20.11 21.49 17.31 20.04 -49.55%
DPS 3.62 0.83 0.83 1.00 1.00 12.50 12.50 -56.12%
NAPS 1.35 1.30 1.28 1.54 1.54 1.18 1.15 11.24%
Adjusted Per Share Value based on latest NOSH - 729,318
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.10 37.13 32.85 33.17 33.67 36.53 39.54 4.25%
EPS 5.65 11.66 12.00 13.14 14.02 8.05 9.30 -28.20%
DPS 2.86 0.65 0.65 0.65 0.65 5.70 5.70 -36.77%
NAPS 1.066 1.0236 1.0059 1.0061 1.0049 0.5488 0.5335 58.44%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.88 1.72 1.85 2.11 1.99 2.38 2.28 -
P/RPS 3.53 3.65 4.43 4.16 3.86 3.03 2.67 20.39%
P/EPS 26.26 11.62 12.12 10.49 9.26 13.75 11.38 74.35%
EY 3.81 8.61 8.25 9.53 10.80 7.27 8.79 -42.63%
DY 1.93 0.48 0.45 0.47 0.50 5.25 5.48 -50.03%
P/NAPS 1.39 1.32 1.45 1.37 1.29 2.02 1.98 -20.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 20/08/13 31/05/13 27/02/13 30/10/12 03/08/12 -
Price 1.82 1.90 1.78 2.24 2.02 2.34 2.42 -
P/RPS 3.41 4.03 4.26 4.41 3.92 2.98 2.84 12.93%
P/EPS 25.42 12.83 11.66 11.14 9.40 13.52 12.08 63.98%
EY 3.93 7.79 8.58 8.98 10.64 7.40 8.28 -39.07%
DY 1.99 0.44 0.47 0.45 0.50 5.34 5.17 -46.99%
P/NAPS 1.35 1.46 1.39 1.45 1.31 1.98 2.10 -25.45%

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