[THPLANT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.98%
YoY- 48.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 681,352 522,976 434,634 520,198 420,538 368,986 404,982 9.04%
PBT 70,317 21,168 32,708 69,825 53,656 92,740 179,242 -14.42%
Tax -18,677 10,713 -93 -949 -5,861 -1,118 -43,990 -13.29%
NP 51,640 31,881 32,614 68,876 47,794 91,621 135,252 -14.81%
-
NP to SH 39,800 26,144 23,888 50,868 34,308 69,548 116,158 -16.33%
-
Tax Rate 26.56% -50.61% 0.28% 1.36% 10.92% 1.21% 24.54% -
Total Cost 629,712 491,094 402,020 451,322 372,744 277,365 269,730 15.16%
-
Net Worth 1,316,937 1,290,422 1,209,109 1,200,794 1,142,671 612,437 585,203 14.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,855 - - - - - - -
Div Payout % 47.38% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,316,937 1,290,422 1,209,109 1,200,794 1,142,671 612,437 585,203 14.46%
NOSH 883,851 883,851 882,561 882,937 878,978 519,014 508,872 9.62%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.58% 6.10% 7.50% 13.24% 11.37% 24.83% 33.40% -
ROE 3.02% 2.03% 1.98% 4.24% 3.00% 11.36% 19.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.09 59.17 49.25 58.92 47.84 71.09 79.58 -0.52%
EPS 4.51 2.96 2.71 5.76 3.91 13.40 22.83 -23.66%
DPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.37 1.36 1.30 1.18 1.15 4.40%
Adjusted Per Share Value based on latest NOSH - 884,014
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.03 46.85 38.93 46.60 37.67 33.05 36.28 9.04%
EPS 3.57 2.34 2.14 4.56 3.07 6.23 10.41 -16.32%
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1797 1.1559 1.0831 1.0756 1.0236 0.5486 0.5242 14.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.11 1.11 1.37 1.73 1.72 2.38 1.95 -
P/RPS 1.44 1.88 2.78 2.94 3.60 3.35 2.45 -8.46%
P/EPS 24.65 37.53 50.62 30.03 44.07 17.76 8.54 19.30%
EY 4.06 2.66 1.98 3.33 2.27 5.63 11.71 -16.17%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.00 1.27 1.32 2.02 1.70 -12.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 -
Price 1.08 1.12 1.26 1.63 1.90 2.34 1.99 -
P/RPS 1.40 1.89 2.56 2.77 3.97 3.29 2.50 -9.20%
P/EPS 23.98 37.86 46.55 28.29 48.68 17.46 8.72 18.34%
EY 4.17 2.64 2.15 3.53 2.05 5.73 11.47 -15.50%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.92 1.20 1.46 1.98 1.73 -13.58%

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