[THPLANT] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 38.76%
YoY- 1330.97%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 710,664 637,770 897,110 614,782 486,242 442,792 519,586 5.35%
PBT 105,222 64,798 115,026 133,878 21,886 -64,242 19,208 32.73%
Tax -45,570 -27,266 -41,946 -29,548 -21,084 948 -2,974 57.53%
NP 59,652 37,532 73,080 104,330 802 -63,294 16,234 24.19%
-
NP to SH 46,898 33,572 62,708 83,066 -6,748 -54,482 6,864 37.71%
-
Tax Rate 43.31% 42.08% 36.47% 22.07% 96.34% - 15.48% -
Total Cost 651,012 600,238 824,030 510,452 485,440 506,086 503,352 4.37%
-
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 26,515 - - - - -
Div Payout % - - 42.28% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.39% 5.88% 8.15% 16.97% 0.16% -14.29% 3.12% -
ROE 6.55% 4.93% 9.21% 13.43% -1.21% -7.09% 0.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 80.41 72.16 101.50 69.56 55.01 50.10 58.79 5.35%
EPS 3.28 1.78 7.10 9.40 -0.76 -6.16 0.78 27.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.77 0.70 0.63 0.87 1.49 -9.65%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.66 57.13 80.36 55.07 43.56 39.66 46.54 5.35%
EPS 4.20 3.01 5.62 7.44 -0.60 -4.88 0.61 37.88%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.6096 0.6096 0.5542 0.4988 0.6888 1.1797 -9.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.64 0.515 0.61 0.465 0.295 0.50 0.655 -
P/RPS 0.80 0.71 0.60 0.67 0.54 1.00 1.11 -5.30%
P/EPS 12.06 13.56 8.60 4.95 -38.64 -8.11 84.34 -27.66%
EY 8.29 7.38 11.63 20.21 -2.59 -12.33 1.19 38.15%
DY 0.00 0.00 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.79 0.66 0.47 0.57 0.44 10.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 23/08/22 25/08/21 26/08/20 29/08/19 29/08/18 -
Price 0.595 0.54 0.55 0.52 0.34 0.39 0.70 -
P/RPS 0.74 0.75 0.54 0.75 0.62 0.78 1.19 -7.60%
P/EPS 11.21 14.22 7.75 5.53 -44.53 -6.33 90.14 -29.32%
EY 8.92 7.03 12.90 18.07 -2.25 -15.81 1.11 41.48%
DY 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.71 0.74 0.54 0.45 0.47 7.60%

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