[THPLANT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.44%
YoY- 89.66%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 881,259 909,494 901,968 827,671 760,804 657,803 619,367 26.42%
PBT 125,808 92,629 128,443 152,183 137,869 132,377 110,458 9.03%
Tax -37,872 -30,304 -42,499 -43,376 -36,300 -37,254 -31,234 13.66%
NP 87,936 62,325 85,944 108,807 101,569 95,123 79,224 7.18%
-
NP to SH 68,771 47,549 59,987 76,791 70,166 69,931 58,898 10.85%
-
Tax Rate 30.10% 32.72% 33.09% 28.50% 26.33% 28.14% 28.28% -
Total Cost 793,323 847,169 816,024 718,864 659,235 562,680 540,143 29.11%
-
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 26,515 13,257 13,257 - - - - -
Div Payout % 38.56% 27.88% 22.10% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 698,242 671,726 680,565 671,726 645,211 645,211 618,695 8.37%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.98% 6.85% 9.53% 13.15% 13.35% 14.46% 12.79% -
ROE 9.85% 7.08% 8.81% 11.43% 10.87% 10.84% 9.52% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 99.71 102.90 102.05 93.64 86.08 74.42 70.08 26.42%
EPS 7.78 5.38 6.79 8.69 7.94 7.91 6.66 10.88%
DPS 3.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.77 0.76 0.73 0.73 0.70 8.37%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 78.94 81.47 80.79 74.14 68.15 58.92 55.48 26.42%
EPS 6.16 4.26 5.37 6.88 6.29 6.26 5.28 10.79%
DPS 2.38 1.19 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.6255 0.6017 0.6096 0.6017 0.578 0.578 0.5542 8.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.525 0.395 0.61 0.865 0.60 0.55 0.465 -
P/RPS 0.53 0.38 0.60 0.92 0.70 0.74 0.66 -13.57%
P/EPS 6.75 7.34 8.99 9.96 7.56 6.95 6.98 -2.20%
EY 14.82 13.62 11.13 10.04 13.23 14.39 14.33 2.26%
DY 5.71 3.80 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.79 1.14 0.82 0.75 0.66 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 10/11/22 23/08/22 30/05/22 22/02/22 24/11/21 25/08/21 -
Price 0.60 0.505 0.55 0.755 0.895 0.735 0.52 -
P/RPS 0.60 0.49 0.54 0.81 1.04 0.99 0.74 -13.01%
P/EPS 7.71 9.39 8.10 8.69 11.27 9.29 7.80 -0.76%
EY 12.97 10.65 12.34 11.51 8.87 10.76 12.81 0.82%
DY 5.00 2.97 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.71 0.99 1.23 1.01 0.74 1.78%

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