[THPLANT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.25%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 357,812 380,184 300,220 308,860 239,932 262,432 109,512 21.79%
PBT 20,196 100,416 122,696 108,788 53,008 153,896 50,708 -14.21%
Tax 4,800 -37,432 -24,880 -24,268 -17,032 -39,240 -13,756 -
NP 24,996 62,984 97,816 84,520 35,976 114,656 36,952 -6.30%
-
NP to SH 12,836 52,264 87,332 71,160 33,496 114,840 36,952 -16.14%
-
Tax Rate -23.77% 37.28% 20.28% 22.31% 32.13% 25.50% 27.13% -
Total Cost 332,816 317,200 202,404 224,340 203,956 147,776 72,560 28.86%
-
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
NOSH 729,318 516,442 500,756 487,397 486,860 196,106 196,135 24.44%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.99% 16.57% 32.58% 27.37% 14.99% 43.69% 33.74% -
ROE 1.14% 8.03% 17.27% 15.05% 7.82% 50.05% 22.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.06 73.62 59.95 63.37 49.28 133.82 55.83 -2.12%
EPS 1.76 10.12 17.44 14.60 6.88 58.56 18.84 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.26 1.01 0.97 0.88 1.17 0.8518 10.36%
Adjusted Per Share Value based on latest NOSH - 487,397
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 40.48 43.01 33.97 34.94 27.15 29.69 12.39 21.79%
EPS 1.45 5.91 9.88 8.05 3.79 12.99 4.18 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2707 0.7362 0.5722 0.5349 0.4847 0.2596 0.189 37.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.11 2.85 2.04 1.54 1.49 3.10 3.28 -
P/RPS 4.30 3.87 3.40 2.43 3.02 2.32 5.87 -5.05%
P/EPS 119.89 28.16 11.70 10.55 21.66 5.29 17.41 37.89%
EY 0.83 3.55 8.55 9.48 4.62 18.89 5.74 -27.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.26 2.02 1.59 1.69 2.65 3.85 -15.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/04/12 21/04/11 26/04/10 30/07/09 29/04/08 22/05/07 -
Price 2.24 2.81 2.18 1.58 1.59 3.48 3.50 -
P/RPS 4.57 3.82 3.64 2.49 3.23 2.60 6.27 -5.12%
P/EPS 127.27 27.77 12.50 10.82 23.11 5.94 18.58 37.76%
EY 0.79 3.60 8.00 9.24 4.33 16.83 5.38 -27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.23 2.16 1.63 1.81 2.97 4.11 -15.92%

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