[THPLANT] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -22.09%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 562,310 521,560 484,744 462,518 455,304 424,744 424,566 20.49%
PBT 127,296 10,059 -465 2,726 18,714 30,797 34,595 137.40%
Tax 23,173 13,320 13,186 6,664 5,215 1,905 1,896 426.58%
NP 150,469 23,379 12,721 9,390 23,929 32,702 36,491 156.04%
-
NP to SH 147,070 63,825 50,842 48,406 62,133 28,357 34,366 162.43%
-
Tax Rate -18.20% -132.42% - -244.46% -27.87% -6.19% -5.48% -
Total Cost 411,841 498,181 472,023 453,128 431,375 392,042 388,075 4.02%
-
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 10.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,031 - - - - 17,696 17,696 107.16%
Div Payout % 36.06% - - - - 62.41% 51.49% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,414,161 1,290,422 1,272,745 1,263,906 1,272,745 1,211,862 1,215,284 10.58%
NOSH 883,851 883,851 883,851 883,851 883,851 884,571 887,068 -0.24%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.76% 4.48% 2.62% 2.03% 5.26% 7.70% 8.59% -
ROE 10.40% 4.95% 3.99% 3.83% 4.88% 2.34% 2.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.62 59.01 54.84 52.33 51.51 48.02 47.86 20.79%
EPS 16.64 7.22 5.75 5.48 7.03 3.21 3.87 163.25%
DPS 6.00 0.00 0.00 0.00 0.00 2.00 2.00 107.31%
NAPS 1.60 1.46 1.44 1.43 1.44 1.37 1.37 10.84%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.37 46.72 43.42 41.43 40.78 38.05 38.03 20.50%
EPS 13.17 5.72 4.55 4.34 5.57 2.54 3.08 162.28%
DPS 4.75 0.00 0.00 0.00 0.00 1.59 1.59 106.73%
NAPS 1.2667 1.1559 1.1401 1.1322 1.1401 1.0855 1.0886 10.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.10 1.11 1.09 1.29 1.16 1.37 1.56 -
P/RPS 1.73 1.88 1.99 2.47 2.25 2.85 3.26 -34.32%
P/EPS 6.61 15.37 18.95 23.55 16.50 42.74 40.27 -69.85%
EY 15.13 6.51 5.28 4.25 6.06 2.34 2.48 232.05%
DY 5.45 0.00 0.00 0.00 0.00 1.46 1.28 161.54%
P/NAPS 0.69 0.76 0.76 0.90 0.81 1.00 1.14 -28.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 26/08/16 23/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.20 1.12 1.10 1.15 1.16 1.26 1.19 -
P/RPS 1.89 1.90 2.01 2.20 2.25 2.62 2.49 -16.72%
P/EPS 7.21 15.51 19.12 21.00 16.50 39.30 30.72 -61.78%
EY 13.87 6.45 5.23 4.76 6.06 2.54 3.26 161.41%
DY 5.00 0.00 0.00 0.00 0.00 1.59 1.68 106.22%
P/NAPS 0.75 0.77 0.76 0.80 0.81 0.92 0.87 -9.38%

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