[THPLANT] YoY Annual (Unaudited) Result on 31-Dec-2022 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 752,027 881,259 760,804 555,097 493,650 519,324 689,216 1.46%
PBT 85,907 125,808 137,869 54,462 -245,010 -678,111 86,688 -0.15%
Tax -25,811 -37,872 -36,300 -27,002 -28,125 19,729 -35,935 -5.36%
NP 60,096 87,936 101,569 27,460 -273,135 -658,382 50,753 2.85%
-
NP to SH 46,618 68,771 70,166 13,991 -226,498 -594,608 36,730 4.05%
-
Tax Rate 30.05% 30.10% 26.33% 49.58% - - 41.45% -
Total Cost 691,931 793,323 659,235 527,637 766,785 1,177,706 638,463 1.34%
-
Net Worth 715,919 698,242 645,211 583,341 565,664 795,465 1,308,099 -9.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,677 26,515 - - - - 31,818 -9.32%
Div Payout % 37.92% 38.56% - - - - 86.63% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 715,919 698,242 645,211 583,341 565,664 795,465 1,308,099 -9.55%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.99% 9.98% 13.35% 4.95% -55.33% -126.78% 7.36% -
ROE 6.51% 9.85% 10.87% 2.40% -40.04% -74.75% 2.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 85.09 99.71 86.08 62.80 55.85 58.76 77.98 1.46%
EPS 3.29 6.75 7.94 1.58 -25.63 -67.27 4.16 -3.83%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 3.60 -9.32%
NAPS 0.81 0.79 0.73 0.66 0.64 0.90 1.48 -9.55%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 67.36 78.94 68.15 49.72 44.22 46.52 61.74 1.46%
EPS 4.18 6.16 6.29 1.25 -20.29 -53.26 3.29 4.06%
DPS 1.58 2.38 0.00 0.00 0.00 0.00 2.85 -9.35%
NAPS 0.6413 0.6255 0.578 0.5225 0.5067 0.7125 1.1717 -9.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.525 0.60 0.57 0.65 0.465 1.15 -
P/RPS 0.57 0.53 0.70 0.91 1.16 0.79 1.47 -14.60%
P/EPS 9.20 6.75 7.56 36.01 -2.54 -0.69 27.67 -16.75%
EY 10.88 14.82 13.23 2.78 -39.43 -144.68 3.61 20.17%
DY 4.12 5.71 0.00 0.00 0.00 0.00 3.13 4.68%
P/NAPS 0.60 0.66 0.82 0.86 1.02 0.52 0.78 -4.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 22/02/22 23/03/21 26/02/20 27/02/19 28/02/18 -
Price 0.72 0.60 0.895 0.505 0.405 0.57 0.985 -
P/RPS 0.85 0.60 1.04 0.80 0.73 0.97 1.26 -6.34%
P/EPS 13.65 7.71 11.27 31.90 -1.58 -0.85 23.70 -8.78%
EY 7.33 12.97 8.87 3.13 -63.27 -118.03 4.22 9.63%
DY 2.78 5.00 0.00 0.00 0.00 0.00 3.65 -4.43%
P/NAPS 0.89 0.76 1.23 0.77 0.63 0.63 0.67 4.84%

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