[THPLANT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 152.2%
YoY- -38.97%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 192,484 256,835 185,258 194,398 187,768 153,216 144,872 4.84%
PBT 9,560 33,599 12,479 49,857 84,914 39,742 24,245 -14.36%
Tax 2,054 1,421 4,237 -10,889 -21,183 -9,441 -5,369 -
NP 11,614 35,020 16,716 38,968 63,731 30,301 18,876 -7.77%
-
NP to SH 11,724 25,949 10,313 32,952 53,997 25,399 18,420 -7.25%
-
Tax Rate -21.49% -4.23% -33.95% 21.84% 24.95% 23.76% 22.14% -
Total Cost 180,870 221,815 168,542 155,430 124,037 122,915 125,996 6.20%
-
Net Worth 1,207,660 1,184,198 1,122,969 594,894 546,548 448,504 419,079 19.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,207,660 1,184,198 1,122,969 594,894 546,548 448,504 419,079 19.28%
NOSH 881,503 883,730 877,320 517,299 506,063 487,504 487,301 10.37%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.03% 13.64% 9.02% 20.05% 33.94% 19.78% 13.03% -
ROE 0.97% 2.19% 0.92% 5.54% 9.88% 5.66% 4.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.84 29.06 21.12 37.58 37.10 31.43 29.73 -5.00%
EPS 1.33 2.94 1.18 6.37 10.67 5.21 3.78 -15.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.28 1.15 1.08 0.92 0.86 8.06%
Adjusted Per Share Value based on latest NOSH - 517,864
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.24 23.01 16.59 17.41 16.82 13.72 12.98 4.84%
EPS 1.05 2.32 0.92 2.95 4.84 2.28 1.65 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0818 1.0608 1.0059 0.5329 0.4896 0.4018 0.3754 19.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.56 2.02 1.85 2.28 2.04 1.45 1.58 -
P/RPS 7.14 6.95 8.76 6.07 5.50 4.61 5.31 5.05%
P/EPS 117.29 68.79 157.38 35.79 19.12 27.83 41.80 18.75%
EY 0.85 1.45 0.64 2.79 5.23 3.59 2.39 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.51 1.45 1.98 1.89 1.58 1.84 -7.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 19/08/14 20/08/13 03/08/12 21/07/11 30/07/10 30/07/09 -
Price 1.19 1.92 1.78 2.42 2.10 1.55 1.59 -
P/RPS 5.45 6.61 8.43 6.44 5.66 4.93 5.35 0.30%
P/EPS 89.47 65.39 151.42 37.99 19.68 29.75 42.06 13.39%
EY 1.12 1.53 0.66 2.63 5.08 3.36 2.38 -11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.43 1.39 2.10 1.94 1.68 1.85 -11.81%

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