[THPLANT] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 23.09%
YoY- 44.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 629,228 585,484 792,440 524,972 462,204 461,132 484,940 4.43%
PBT 110,636 77,636 158,764 101,508 -57,952 -12,132 29,460 24.64%
Tax -38,336 -22,820 -51,488 -23,184 6,160 -23,476 -13,076 19.61%
NP 72,300 54,816 107,276 78,324 -51,792 -35,608 16,384 28.04%
-
NP to SH 52,160 45,904 86,364 59,864 -46,124 -32,364 12,928 26.14%
-
Tax Rate 34.65% 29.39% 32.43% 22.84% - - 44.39% -
Total Cost 556,928 530,668 685,164 446,648 513,996 496,740 468,556 2.91%
-
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.49% 9.36% 13.54% 14.92% -11.21% -7.72% 3.38% -
ROE 7.20% 6.57% 12.86% 10.11% -8.28% -4.36% 0.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 71.19 66.24 89.66 59.40 52.29 52.17 54.87 4.43%
EPS 3.88 3.20 9.76 6.76 -5.20 -3.68 1.48 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.67 0.63 0.84 1.51 -9.66%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 56.36 52.45 70.98 47.02 41.40 41.31 43.44 4.43%
EPS 4.67 4.11 7.74 5.36 -4.13 -2.90 1.16 26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.6255 0.6017 0.5305 0.4988 0.665 1.1955 -9.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.73 0.53 0.865 0.485 0.26 0.52 0.87 -
P/RPS 1.03 0.80 0.96 0.82 0.50 1.00 1.59 -6.97%
P/EPS 12.37 10.20 8.85 7.16 -4.98 -14.20 59.48 -23.00%
EY 8.08 9.80 11.30 13.97 -20.07 -7.04 1.68 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 1.14 0.72 0.41 0.62 0.58 7.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 30/05/22 27/05/21 25/06/20 27/05/19 30/05/18 -
Price 0.65 0.48 0.755 0.495 0.30 0.49 0.625 -
P/RPS 0.91 0.72 0.84 0.83 0.57 0.94 1.14 -3.68%
P/EPS 11.01 9.24 7.73 7.31 -5.75 -13.38 42.73 -20.21%
EY 9.08 10.82 12.94 13.68 -17.40 -7.47 2.34 25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.99 0.74 0.48 0.58 0.41 11.53%

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