[THPLANT] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -14.71%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 752,027 754,836 751,589 829,520 881,259 909,494 901,968 -11.38%
PBT 85,907 105,361 100,694 105,526 125,808 92,629 128,443 -23.46%
Tax -25,811 -30,288 -30,532 -30,705 -37,872 -30,304 -42,499 -28.21%
NP 60,096 75,073 70,162 74,821 87,936 62,325 85,944 -21.16%
-
NP to SH 46,618 57,389 54,203 58,656 68,771 47,549 59,987 -15.43%
-
Tax Rate 30.05% 28.75% 30.32% 29.10% 30.10% 32.72% 33.09% -
Total Cost 691,931 679,763 681,427 754,699 793,323 847,169 816,024 -10.38%
-
Net Worth 715,919 698,242 680,565 698,242 698,242 671,726 680,565 3.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,677 13,257 13,257 26,515 26,515 13,257 13,257 21.08%
Div Payout % 37.92% 23.10% 24.46% 45.21% 38.56% 27.88% 22.10% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 715,919 698,242 680,565 698,242 698,242 671,726 680,565 3.42%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.99% 9.95% 9.34% 9.02% 9.98% 6.85% 9.53% -
ROE 6.51% 8.22% 7.96% 8.40% 9.85% 7.08% 8.81% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 85.09 85.40 85.04 93.85 99.71 102.90 102.05 -11.38%
EPS 5.27 6.49 6.13 6.64 7.78 5.38 6.79 -15.50%
DPS 2.00 1.50 1.50 3.00 3.00 1.50 1.50 21.07%
NAPS 0.81 0.79 0.77 0.79 0.79 0.76 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 67.36 67.62 67.32 74.30 78.94 81.47 80.79 -11.38%
EPS 4.18 5.14 4.86 5.25 6.16 4.26 5.37 -15.34%
DPS 1.58 1.19 1.19 2.38 2.38 1.19 1.19 20.73%
NAPS 0.6413 0.6255 0.6096 0.6255 0.6255 0.6017 0.6096 3.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.485 0.54 0.515 0.53 0.525 0.395 0.61 -
P/RPS 0.57 0.63 0.61 0.56 0.53 0.38 0.60 -3.35%
P/EPS 9.20 8.32 8.40 7.99 6.75 7.34 8.99 1.54%
EY 10.88 12.02 11.91 12.52 14.82 13.62 11.13 -1.49%
DY 4.12 2.78 2.91 5.66 5.71 3.80 2.46 40.89%
P/NAPS 0.60 0.68 0.67 0.67 0.66 0.52 0.79 -16.71%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 10/11/22 23/08/22 -
Price 0.72 0.515 0.54 0.48 0.60 0.505 0.55 -
P/RPS 0.85 0.60 0.64 0.51 0.60 0.49 0.54 35.20%
P/EPS 13.65 7.93 8.81 7.23 7.71 9.39 8.10 41.47%
EY 7.33 12.61 11.36 13.83 12.97 10.65 12.34 -29.26%
DY 2.78 2.91 2.78 6.25 5.00 2.97 2.73 1.21%
P/NAPS 0.89 0.65 0.70 0.61 0.76 0.66 0.71 16.20%

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