[THPLANT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.98%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Revenue 388,796 375,536 306,432 289,744 266,790 266,790 127,876 24.87%
PBT 99,714 169,828 79,484 48,490 142,528 142,528 54,820 12.69%
Tax -21,778 -42,366 -18,882 -10,738 -39,456 -39,456 -13,376 10.22%
NP 77,936 127,462 60,602 37,752 103,072 103,072 41,444 13.44%
-
NP to SH 65,904 107,994 50,798 36,840 103,268 103,268 41,444 9.70%
-
Tax Rate 21.84% 24.95% 23.76% 22.14% 27.68% 27.68% 24.40% -
Total Cost 310,860 248,074 245,830 251,992 163,718 163,718 86,432 29.13%
-
Net Worth 594,894 546,548 448,504 419,079 221,596 0 160,757 29.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Div - - - - 392 39,220 49,011 -
Div Payout % - - - - 0.38% 37.98% 118.26% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Net Worth 594,894 546,548 448,504 419,079 221,596 0 160,757 29.87%
NOSH 517,299 506,063 487,504 487,301 196,103 196,103 196,045 21.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
NP Margin 20.05% 33.94% 19.78% 13.03% 38.63% 38.63% 32.41% -
ROE 11.08% 19.76% 11.33% 8.79% 46.60% 0.00% 25.78% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 75.16 74.21 62.86 59.46 136.05 136.05 65.23 2.87%
EPS 12.74 21.34 10.42 7.56 52.66 52.66 21.14 -9.62%
DPS 0.00 0.00 0.00 0.00 0.20 20.00 25.00 -
NAPS 1.15 1.08 0.92 0.86 1.13 0.00 0.82 6.99%
Adjusted Per Share Value based on latest NOSH - 487,669
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 34.83 33.64 27.45 25.95 23.90 23.90 11.45 24.88%
EPS 5.90 9.67 4.55 3.30 9.25 9.25 3.71 9.71%
DPS 0.00 0.00 0.00 0.00 0.04 3.51 4.39 -
NAPS 0.5329 0.4896 0.4018 0.3754 0.1985 0.00 0.144 29.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 29/06/07 -
Price 2.28 2.04 1.45 1.58 3.04 3.44 3.44 -
P/RPS 3.03 2.75 2.31 2.66 2.23 2.53 5.27 -10.46%
P/EPS 17.90 9.56 13.92 20.90 5.77 6.53 16.27 1.92%
EY 5.59 10.46 7.19 4.78 17.32 15.31 6.15 -1.88%
DY 0.00 0.00 0.00 0.00 0.07 5.81 7.27 -
P/NAPS 1.98 1.89 1.58 1.84 2.69 0.00 4.20 -13.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 - 09/08/07 -
Price 2.42 2.10 1.55 1.59 3.44 0.00 3.30 -
P/RPS 3.22 2.83 2.47 2.67 2.53 0.00 5.06 -8.63%
P/EPS 19.00 9.84 14.88 21.03 6.53 0.00 15.61 4.00%
EY 5.26 10.16 6.72 4.75 15.31 0.00 6.41 -3.87%
DY 0.00 0.00 0.00 0.00 0.06 0.00 7.58 -
P/NAPS 2.10 1.94 1.68 1.85 3.04 0.00 4.02 -12.16%

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