[THPLANT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -21.69%
YoY- -82.48%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 519,324 578,904 627,531 644,398 689,216 681,092 661,864 -14.89%
PBT -678,111 19,884 65,941 73,744 86,688 164,158 167,266 -
Tax 19,729 -22,266 -31,651 -34,144 -35,935 1,130 7,377 92.32%
NP -658,382 -2,382 34,290 39,600 50,753 165,288 174,643 -
-
NP to SH -594,608 -9,491 21,766 28,762 36,730 157,312 165,033 -
-
Tax Rate - 111.98% 48.00% 46.30% 41.45% -0.69% -4.41% -
Total Cost 1,177,706 581,286 593,241 604,798 638,463 515,804 487,221 79.82%
-
Net Worth 795,465 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 -28.15%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 17,677 31,818 31,818 31,818 67,172 53,031 -
Div Payout % - 0.00% 146.19% 110.63% 86.63% 42.70% 32.13% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 795,465 1,299,260 1,316,937 1,334,615 1,308,099 1,316,937 1,308,099 -28.15%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -126.78% -0.41% 5.46% 6.15% 7.36% 24.27% 26.39% -
ROE -74.75% -0.73% 1.65% 2.16% 2.81% 11.95% 12.62% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 58.76 65.50 71.00 72.91 77.98 77.06 74.88 -14.88%
EPS -67.27 -1.07 2.46 3.25 4.16 17.80 18.67 -
DPS 0.00 2.00 3.60 3.60 3.60 7.60 6.00 -
NAPS 0.90 1.47 1.49 1.51 1.48 1.49 1.48 -28.15%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.52 51.86 56.21 57.72 61.74 61.01 59.29 -14.89%
EPS -53.26 -0.85 1.95 2.58 3.29 14.09 14.78 -
DPS 0.00 1.58 2.85 2.85 2.85 6.02 4.75 -
NAPS 0.7125 1.1638 1.1797 1.1955 1.1717 1.1797 1.1717 -28.15%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.465 0.68 0.655 0.87 1.15 1.11 1.16 -
P/RPS 0.79 1.04 0.92 1.19 1.47 1.44 1.55 -36.11%
P/EPS -0.69 -63.33 26.60 26.73 27.67 6.24 6.21 -
EY -144.68 -1.58 3.76 3.74 3.61 16.03 16.10 -
DY 0.00 2.94 5.50 4.14 3.13 6.85 5.17 -
P/NAPS 0.52 0.46 0.44 0.58 0.78 0.74 0.78 -23.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 22/11/17 21/08/17 -
Price 0.57 0.57 0.70 0.625 0.985 1.08 1.12 -
P/RPS 0.97 0.87 0.99 0.86 1.26 1.40 1.50 -25.16%
P/EPS -0.85 -53.08 28.42 19.21 23.70 6.07 6.00 -
EY -118.03 -1.88 3.52 5.21 4.22 16.48 16.67 -
DY 0.00 3.51 5.14 5.76 3.65 7.04 5.36 -
P/NAPS 0.63 0.39 0.47 0.41 0.67 0.72 0.76 -11.72%

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