[THPLANT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.53%
YoY- -40.13%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 434,634 520,198 420,538 368,986 404,982 316,588 289,334 7.01%
PBT 32,708 69,825 53,656 92,740 179,242 99,201 50,349 -6.93%
Tax -93 -949 -5,861 -1,118 -43,990 -24,101 -8,054 -52.44%
NP 32,614 68,876 47,794 91,621 135,252 75,100 42,294 -4.23%
-
NP to SH 23,888 50,868 34,308 69,548 116,158 62,573 41,686 -8.85%
-
Tax Rate 0.28% 1.36% 10.92% 1.21% 24.54% 24.30% 16.00% -
Total Cost 402,020 451,322 372,744 277,365 269,730 241,488 247,040 8.45%
-
Net Worth 1,209,109 1,200,794 1,142,671 612,437 585,203 468,324 429,223 18.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,209,109 1,200,794 1,142,671 612,437 585,203 468,324 429,223 18.83%
NOSH 882,561 882,937 878,978 519,014 508,872 487,837 487,753 10.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.50% 13.24% 11.37% 24.83% 33.40% 23.72% 14.62% -
ROE 1.98% 4.24% 3.00% 11.36% 19.85% 13.36% 9.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.25 58.92 47.84 71.09 79.58 64.90 59.32 -3.05%
EPS 2.71 5.76 3.91 13.40 22.83 12.83 8.55 -17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.30 1.18 1.15 0.96 0.88 7.65%
Adjusted Per Share Value based on latest NOSH - 519,162
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.93 46.60 37.67 33.05 36.28 28.36 25.92 7.01%
EPS 2.14 4.56 3.07 6.23 10.41 5.61 3.73 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0831 1.0756 1.0236 0.5486 0.5242 0.4195 0.3845 18.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.37 1.73 1.72 2.38 1.95 1.51 1.58 -
P/RPS 2.78 2.94 3.60 3.35 2.45 2.33 2.66 0.73%
P/EPS 50.62 30.03 44.07 17.76 8.54 11.77 18.49 18.26%
EY 1.98 3.33 2.27 5.63 11.71 8.49 5.41 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.27 1.32 2.02 1.70 1.57 1.80 -9.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 -
Price 1.26 1.63 1.90 2.34 1.99 1.66 1.55 -
P/RPS 2.56 2.77 3.97 3.29 2.50 2.56 2.61 -0.32%
P/EPS 46.55 28.29 48.68 17.46 8.72 12.94 18.14 16.99%
EY 2.15 3.53 2.05 5.73 11.47 7.73 5.51 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 1.46 1.98 1.73 1.73 1.76 -10.24%

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