[THPLANT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.61%
YoY- 239.09%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 689,216 681,092 661,864 638,626 562,310 521,560 484,744 26.36%
PBT 86,688 164,158 167,266 158,730 127,296 10,059 -465 -
Tax -35,935 1,130 7,377 14,114 23,173 13,320 13,186 -
NP 50,753 165,288 174,643 172,844 150,469 23,379 12,721 150.91%
-
NP to SH 36,730 157,312 165,033 164,138 147,070 63,825 50,842 -19.43%
-
Tax Rate 41.45% -0.69% -4.41% -8.89% -18.20% -132.42% - -
Total Cost 638,463 515,804 487,221 465,782 411,841 498,181 472,023 22.23%
-
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 31,818 67,172 53,031 53,031 53,031 - - -
Div Payout % 86.63% 42.70% 32.13% 32.31% 36.06% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,308,099 1,316,937 1,308,099 883,851 1,414,161 1,290,422 1,272,745 1.83%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.36% 24.27% 26.39% 27.06% 26.76% 4.48% 2.62% -
ROE 2.81% 11.95% 12.62% 18.57% 10.40% 4.95% 3.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.98 77.06 74.88 72.25 63.62 59.01 54.84 26.37%
EPS 4.16 17.80 18.67 18.57 16.64 7.22 5.75 -19.36%
DPS 3.60 7.60 6.00 6.00 6.00 0.00 0.00 -
NAPS 1.48 1.49 1.48 1.00 1.60 1.46 1.44 1.83%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.74 61.01 59.29 57.21 50.37 46.72 43.42 26.36%
EPS 3.29 14.09 14.78 14.70 13.17 5.72 4.55 -19.39%
DPS 2.85 6.02 4.75 4.75 4.75 0.00 0.00 -
NAPS 1.1717 1.1797 1.1717 0.7917 1.2667 1.1559 1.1401 1.83%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.15 1.11 1.16 1.18 1.10 1.11 1.09 -
P/RPS 1.47 1.44 1.55 1.63 1.73 1.88 1.99 -18.23%
P/EPS 27.67 6.24 6.21 6.35 6.61 15.37 18.95 28.61%
EY 3.61 16.03 16.10 15.74 15.13 6.51 5.28 -22.33%
DY 3.13 6.85 5.17 5.08 5.45 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 1.18 0.69 0.76 0.76 1.74%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 24/05/17 23/02/17 28/11/16 26/08/16 -
Price 0.985 1.08 1.12 1.16 1.20 1.12 1.10 -
P/RPS 1.26 1.40 1.50 1.61 1.89 1.90 2.01 -26.69%
P/EPS 23.70 6.07 6.00 6.25 7.21 15.51 19.12 15.34%
EY 4.22 16.48 16.67 16.01 13.87 6.45 5.23 -13.29%
DY 3.65 7.04 5.36 5.17 5.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 1.16 0.75 0.77 0.76 -8.03%

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