[THPLANT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -60.15%
YoY- -70.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 380,184 300,220 308,860 239,932 262,432 109,512 84,744 28.39%
PBT 100,416 122,696 108,788 53,008 153,896 50,708 27,388 24.15%
Tax -37,432 -24,880 -24,268 -17,032 -39,240 -13,756 -8,404 28.24%
NP 62,984 97,816 84,520 35,976 114,656 36,952 18,984 22.10%
-
NP to SH 52,264 87,332 71,160 33,496 114,840 36,952 18,984 18.36%
-
Tax Rate 37.28% 20.28% 22.31% 32.13% 25.50% 27.13% 30.68% -
Total Cost 317,200 202,404 224,340 203,956 147,776 72,560 65,760 29.95%
-
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
NOSH 516,442 500,756 487,397 486,860 196,106 196,135 196,115 17.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.57% 32.58% 27.37% 14.99% 43.69% 33.74% 22.40% -
ROE 8.03% 17.27% 15.05% 7.82% 50.05% 22.12% 14.67% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.62 59.95 63.37 49.28 133.82 55.83 43.21 9.27%
EPS 10.12 17.44 14.60 6.88 58.56 18.84 9.68 0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.01 0.97 0.88 1.17 0.8518 0.66 11.36%
Adjusted Per Share Value based on latest NOSH - 486,860
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.01 33.97 34.94 27.15 29.69 12.39 9.59 28.38%
EPS 5.91 9.88 8.05 3.79 12.99 4.18 2.15 18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7362 0.5722 0.5349 0.4847 0.2596 0.189 0.1464 30.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 2.85 2.04 1.54 1.49 3.10 3.28 0.00 -
P/RPS 3.87 3.40 2.43 3.02 2.32 5.87 0.00 -
P/EPS 28.16 11.70 10.55 21.66 5.29 17.41 0.00 -
EY 3.55 8.55 9.48 4.62 18.89 5.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.02 1.59 1.69 2.65 3.85 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/04/12 21/04/11 26/04/10 30/07/09 29/04/08 22/05/07 30/05/06 -
Price 2.81 2.18 1.58 1.59 3.48 3.50 1.91 -
P/RPS 3.82 3.64 2.49 3.23 2.60 6.27 4.42 -2.40%
P/EPS 27.77 12.50 10.82 23.11 5.94 18.58 19.73 5.85%
EY 3.60 8.00 9.24 4.33 16.83 5.38 5.07 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.16 1.63 1.81 2.97 4.11 2.89 -4.22%

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