[THPLANT] YoY Annualized Quarter Result on 01-Apr-2007 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
01-Apr-2007 [#2]
Profit Trend
QoQ- 12.16%
YoY- 124.12%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
Revenue 289,744 266,790 266,790 127,876 86,538 0 -
PBT 48,490 142,528 142,528 54,820 25,834 0 -
Tax -10,738 -39,456 -39,456 -13,376 -7,342 0 -
NP 37,752 103,072 103,072 41,444 18,492 0 -
-
NP to SH 36,840 103,268 103,268 41,444 18,492 0 -
-
Tax Rate 22.14% 27.68% 27.68% 24.40% 28.42% - -
Total Cost 251,992 163,718 163,718 86,432 68,046 0 -
-
Net Worth 419,079 0 221,596 0 133,205 0 -
Dividend
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
Div - 39,220 392 - - - -
Div Payout % - 37.98% 0.38% - - - -
Equity
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
Net Worth 419,079 0 221,596 0 133,205 0 -
NOSH 487,301 196,103 196,103 196,045 195,889 0 -
Ratio Analysis
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
NP Margin 13.03% 38.63% 38.63% 32.41% 21.37% 0.00% -
ROE 8.79% 0.00% 46.60% 0.00% 13.88% 0.00% -
Per Share
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
RPS 59.46 136.05 136.05 65.23 44.18 0.00 -
EPS 7.56 52.66 52.66 21.14 9.44 0.00 -
DPS 0.00 20.00 0.20 0.00 0.00 0.00 -
NAPS 0.86 0.00 1.13 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 195,972
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
RPS 25.95 23.90 23.90 11.45 7.75 0.00 -
EPS 3.30 9.25 9.25 3.71 1.66 0.00 -
DPS 0.00 3.51 0.04 0.00 0.00 0.00 -
NAPS 0.3754 0.00 0.1985 0.00 0.1193 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 01/04/08 30/03/07 30/06/06 - -
Price 1.58 3.44 3.04 3.28 1.88 0.00 -
P/RPS 2.66 2.53 2.23 5.03 4.26 0.00 -
P/EPS 20.90 6.53 5.77 15.52 19.92 0.00 -
EY 4.78 15.31 17.32 6.45 5.02 0.00 -
DY 0.00 5.81 0.07 0.00 0.00 0.00 -
P/NAPS 1.84 0.00 2.69 0.00 2.76 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 01/04/08 01/04/07 30/06/06 30/06/05 CAGR
Date 30/07/09 - 29/07/08 - 15/08/06 - -
Price 1.59 0.00 3.44 0.00 2.22 0.00 -
P/RPS 2.67 0.00 2.53 0.00 5.03 0.00 -
P/EPS 21.03 0.00 6.53 0.00 23.52 0.00 -
EY 4.75 0.00 15.31 0.00 4.25 0.00 -
DY 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 3.04 0.00 3.26 0.00 -

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