[THPLANT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.88%
YoY- -53.04%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 534,269 681,352 522,976 434,634 520,198 420,538 368,986 6.36%
PBT -18,754 70,317 21,168 32,708 69,825 53,656 92,740 -
Tax -452 -18,677 10,713 -93 -949 -5,861 -1,118 -14.00%
NP -19,206 51,640 31,881 32,614 68,876 47,794 91,621 -
-
NP to SH -21,828 39,800 26,144 23,888 50,868 34,308 69,548 -
-
Tax Rate - 26.56% -50.61% 0.28% 1.36% 10.92% 1.21% -
Total Cost 553,475 629,712 491,094 402,020 451,322 372,744 277,365 12.19%
-
Net Worth 1,299,260 1,316,937 1,290,422 1,209,109 1,200,794 1,142,671 612,437 13.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 18,855 - - - - - -
Div Payout % - 47.38% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,299,260 1,316,937 1,290,422 1,209,109 1,200,794 1,142,671 612,437 13.34%
NOSH 883,851 883,851 883,851 882,561 882,937 878,978 519,014 9.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.59% 7.58% 6.10% 7.50% 13.24% 11.37% 24.83% -
ROE -1.68% 3.02% 2.03% 1.98% 4.24% 3.00% 11.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.45 77.09 59.17 49.25 58.92 47.84 71.09 -2.66%
EPS -2.47 4.51 2.96 2.71 5.76 3.91 13.40 -
DPS 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.49 1.46 1.37 1.36 1.30 1.18 3.72%
Adjusted Per Share Value based on latest NOSH - 884,571
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.86 61.03 46.85 38.93 46.60 37.67 33.05 6.36%
EPS -1.96 3.57 2.34 2.14 4.56 3.07 6.23 -
DPS 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1638 1.1797 1.1559 1.0831 1.0756 1.0236 0.5486 13.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.68 1.11 1.11 1.37 1.73 1.72 2.38 -
P/RPS 1.12 1.44 1.88 2.78 2.94 3.60 3.35 -16.68%
P/EPS -27.53 24.65 37.53 50.62 30.03 44.07 17.76 -
EY -3.63 4.06 2.66 1.98 3.33 2.27 5.63 -
DY 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.74 0.76 1.00 1.27 1.32 2.02 -21.84%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 -
Price 0.57 1.08 1.12 1.26 1.63 1.90 2.34 -
P/RPS 0.94 1.40 1.89 2.56 2.77 3.97 3.29 -18.83%
P/EPS -23.08 23.98 37.86 46.55 28.29 48.68 17.46 -
EY -4.33 4.17 2.64 2.15 3.53 2.05 5.73 -
DY 0.00 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.72 0.77 0.92 1.20 1.46 1.98 -23.71%

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