[THPLANT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -45.54%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 484,940 663,336 358,072 329,216 496,984 357,812 380,184 4.13%
PBT 29,460 63,064 -62,672 1,280 48,064 20,196 100,416 -18.47%
Tax -13,076 -11,356 24,880 19,084 -14,428 4,800 -37,432 -16.07%
NP 16,384 51,708 -37,792 20,364 33,636 24,996 62,984 -20.09%
-
NP to SH 12,928 39,680 -28,592 26,316 22,824 12,836 52,264 -20.76%
-
Tax Rate 44.39% 18.01% - -1,490.94% 30.02% -23.77% 37.28% -
Total Cost 468,556 611,628 395,864 308,852 463,348 332,816 317,200 6.71%
-
Net Worth 1,334,615 883,851 1,263,906 1,226,894 1,193,187 1,123,149 650,717 12.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,334,615 883,851 1,263,906 1,226,894 1,193,187 1,123,149 650,717 12.71%
NOSH 883,851 883,851 883,851 889,054 877,343 729,318 516,442 9.36%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.38% 7.80% -10.55% 6.19% 6.77% 6.99% 16.57% -
ROE 0.97% 4.49% -2.26% 2.14% 1.91% 1.14% 8.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.87 75.05 40.51 37.03 56.65 49.06 73.62 -4.77%
EPS 1.48 4.48 -3.24 2.96 2.60 1.76 10.12 -27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.00 1.43 1.38 1.36 1.54 1.26 3.06%
Adjusted Per Share Value based on latest NOSH - 889,054
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.44 59.42 32.07 29.49 44.52 32.05 34.06 4.13%
EPS 1.16 3.55 -2.56 2.36 2.04 1.15 4.68 -20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1955 0.7917 1.1322 1.099 1.0688 1.0061 0.5829 12.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.87 1.18 1.29 1.59 2.01 2.11 2.85 -
P/RPS 1.59 1.57 3.18 4.29 3.55 4.30 3.87 -13.77%
P/EPS 59.48 26.28 -39.88 53.72 77.26 119.89 28.16 13.26%
EY 1.68 3.80 -2.51 1.86 1.29 0.83 3.55 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.18 0.90 1.15 1.48 1.37 2.26 -20.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 24/05/17 23/05/16 27/05/15 21/05/14 31/05/13 24/04/12 -
Price 0.625 1.16 1.15 1.54 2.17 2.24 2.81 -
P/RPS 1.14 1.55 2.84 4.16 3.83 4.57 3.82 -18.24%
P/EPS 42.73 25.84 -35.55 52.03 83.41 127.27 27.77 7.44%
EY 2.34 3.87 -2.81 1.92 1.20 0.79 3.60 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.16 0.80 1.12 1.60 1.45 2.23 -24.58%

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