[THPLANT] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -1718.86%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 760,804 555,097 493,650 519,324 689,216 562,310 455,304 8.92%
PBT 137,869 54,462 -245,010 -678,111 86,688 127,296 18,714 39.44%
Tax -36,300 -27,002 -28,125 19,729 -35,935 23,173 5,215 -
NP 101,569 27,460 -273,135 -658,382 50,753 150,469 23,929 27.21%
-
NP to SH 70,166 13,991 -226,498 -594,608 36,730 147,070 62,133 2.04%
-
Tax Rate 26.33% 49.58% - - 41.45% -18.20% -27.87% -
Total Cost 659,235 527,637 766,785 1,177,706 638,463 411,841 431,375 7.31%
-
Net Worth 645,211 583,341 565,664 795,465 1,308,099 1,414,161 1,272,745 -10.69%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 31,818 53,031 - -
Div Payout % - - - - 86.63% 36.06% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 645,211 583,341 565,664 795,465 1,308,099 1,414,161 1,272,745 -10.69%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.35% 4.95% -55.33% -126.78% 7.36% 26.76% 5.26% -
ROE 10.87% 2.40% -40.04% -74.75% 2.81% 10.40% 4.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 86.08 62.80 55.85 58.76 77.98 63.62 51.51 8.92%
EPS 7.94 1.58 -25.63 -67.27 4.16 16.64 7.03 2.04%
DPS 0.00 0.00 0.00 0.00 3.60 6.00 0.00 -
NAPS 0.73 0.66 0.64 0.90 1.48 1.60 1.44 -10.69%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 68.15 49.72 44.22 46.52 61.74 50.37 40.78 8.92%
EPS 6.29 1.25 -20.29 -53.26 3.29 13.17 5.57 2.04%
DPS 0.00 0.00 0.00 0.00 2.85 4.75 0.00 -
NAPS 0.578 0.5225 0.5067 0.7125 1.1717 1.2667 1.1401 -10.69%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.60 0.57 0.65 0.465 1.15 1.10 1.16 -
P/RPS 0.70 0.91 1.16 0.79 1.47 1.73 2.25 -17.66%
P/EPS 7.56 36.01 -2.54 -0.69 27.67 6.61 16.50 -12.18%
EY 13.23 2.78 -39.43 -144.68 3.61 15.13 6.06 13.88%
DY 0.00 0.00 0.00 0.00 3.13 5.45 0.00 -
P/NAPS 0.82 0.86 1.02 0.52 0.78 0.69 0.81 0.20%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/03/21 26/02/20 27/02/19 28/02/18 23/02/17 29/02/16 -
Price 0.895 0.505 0.405 0.57 0.985 1.20 1.16 -
P/RPS 1.04 0.80 0.73 0.97 1.26 1.89 2.25 -12.05%
P/EPS 11.27 31.90 -1.58 -0.85 23.70 7.21 16.50 -6.15%
EY 8.87 3.13 -63.27 -118.03 4.22 13.87 6.06 6.54%
DY 0.00 0.00 0.00 0.00 3.65 5.00 0.00 -
P/NAPS 1.23 0.77 0.63 0.63 0.67 0.75 0.81 7.20%

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