[THPLANT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.66%
YoY- 112.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
Revenue 513,670 370,516 388,796 375,536 306,432 289,744 266,790 11.05%
PBT 67,198 24,958 99,714 169,828 79,484 48,490 142,528 -11.33%
Tax 2,842 8,474 -21,778 -42,366 -18,882 -10,738 -39,456 -
NP 70,040 33,432 77,936 127,462 60,602 37,752 103,072 -5.99%
-
NP to SH 51,898 20,626 65,904 107,994 50,798 36,840 103,268 -10.42%
-
Tax Rate -4.23% -33.95% 21.84% 24.95% 23.76% 22.14% 27.68% -
Total Cost 443,630 337,084 310,860 248,074 245,830 251,992 163,718 17.29%
-
Net Worth 1,184,198 1,122,969 594,894 546,548 448,504 419,079 221,596 30.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
Div - - - - - - 392 -
Div Payout % - - - - - - 0.38% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
Net Worth 1,184,198 1,122,969 594,894 546,548 448,504 419,079 221,596 30.75%
NOSH 883,730 877,320 517,299 506,063 487,504 487,301 196,103 27.24%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
NP Margin 13.64% 9.02% 20.05% 33.94% 19.78% 13.03% 38.63% -
ROE 4.38% 1.84% 11.08% 19.76% 11.33% 8.79% 46.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
RPS 58.13 42.23 75.16 74.21 62.86 59.46 136.05 -12.72%
EPS 5.88 2.36 12.74 21.34 10.42 7.56 52.66 -29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 1.34 1.28 1.15 1.08 0.92 0.86 1.13 2.76%
Adjusted Per Share Value based on latest NOSH - 505,723
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
RPS 46.01 33.19 34.83 33.64 27.45 25.95 23.90 11.04%
EPS 4.65 1.85 5.90 9.67 4.55 3.30 9.25 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.0608 1.0059 0.5329 0.4896 0.4018 0.3754 0.1985 30.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 -
Price 2.02 1.85 2.28 2.04 1.45 1.58 3.04 -
P/RPS 3.48 4.38 3.03 2.75 2.31 2.66 2.23 7.38%
P/EPS 34.40 78.69 17.90 9.56 13.92 20.90 5.77 33.06%
EY 2.91 1.27 5.59 10.46 7.19 4.78 17.32 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 1.51 1.45 1.98 1.89 1.58 1.84 2.69 -8.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 CAGR
Date 19/08/14 20/08/13 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 -
Price 1.92 1.78 2.42 2.10 1.55 1.59 3.44 -
P/RPS 3.30 4.21 3.22 2.83 2.47 2.67 2.53 4.34%
P/EPS 32.69 75.71 19.00 9.84 14.88 21.03 6.53 29.39%
EY 3.06 1.32 5.26 10.16 6.72 4.75 15.31 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 1.43 1.39 2.10 1.94 1.68 1.85 3.04 -11.36%

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