[THPLANT] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 45.22%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 355,332 318,885 448,555 307,391 243,121 221,396 259,793 5.35%
PBT 52,611 32,399 57,513 66,939 10,943 -32,121 9,604 32.73%
Tax -22,785 -13,633 -20,973 -14,774 -10,542 474 -1,487 57.53%
NP 29,826 18,766 36,540 52,165 401 -31,647 8,117 24.19%
-
NP to SH 23,449 16,786 31,354 41,533 -3,374 -27,241 3,432 37.71%
-
Tax Rate 43.31% 42.08% 36.47% 22.07% 96.34% - 15.48% -
Total Cost 325,506 300,119 412,015 255,226 242,720 253,043 251,676 4.37%
-
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 13,257 - - - - -
Div Payout % - - 42.28% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.39% 5.88% 8.15% 16.97% 0.16% -14.29% 3.12% -
ROE 3.28% 2.47% 4.61% 6.71% -0.61% -3.54% 0.26% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.20 36.08 50.75 34.78 27.51 25.05 29.39 5.35%
EPS 1.64 0.89 3.55 4.70 -0.38 -3.08 0.39 27.01%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.77 0.70 0.63 0.87 1.49 -9.65%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 31.83 28.56 40.18 27.53 21.78 19.83 23.27 5.35%
EPS 2.10 1.50 2.81 3.72 -0.30 -2.44 0.31 37.51%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.6096 0.6096 0.5542 0.4988 0.6888 1.1797 -9.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.64 0.515 0.61 0.465 0.295 0.50 0.655 -
P/RPS 1.59 1.43 1.20 1.34 1.07 2.00 2.23 -5.47%
P/EPS 24.12 27.12 17.20 9.90 -77.28 -16.22 168.68 -27.66%
EY 4.15 3.69 5.82 10.11 -1.29 -6.16 0.59 38.37%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.79 0.66 0.47 0.57 0.44 10.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 23/08/22 25/08/21 26/08/20 29/08/19 29/08/18 -
Price 0.595 0.54 0.55 0.52 0.34 0.39 0.70 -
P/RPS 1.48 1.50 1.08 1.50 1.24 1.56 2.38 -7.60%
P/EPS 22.43 28.43 15.50 11.07 -89.07 -12.65 180.27 -29.32%
EY 4.46 3.52 6.45 9.04 -1.12 -7.90 0.55 41.69%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.71 0.74 0.54 0.45 0.47 7.60%

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