[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 149.5%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 392,232 325,976 390,149 315,404 276,740 303,737 237,441 8.71%
PBT 15,876 24,531 52,369 40,242 69,555 134,432 74,401 -22.67%
Tax 8,035 -70 -712 -4,396 -839 -32,993 -18,076 -
NP 23,911 24,461 51,657 35,846 68,716 101,439 56,325 -13.29%
-
NP to SH 19,608 17,916 38,151 25,731 52,161 87,119 46,930 -13.52%
-
Tax Rate -50.61% 0.29% 1.36% 10.92% 1.21% 24.54% 24.30% -
Total Cost 368,321 301,515 338,492 279,558 208,024 202,298 181,116 12.54%
-
Net Worth 1,290,422 1,209,109 1,200,794 1,142,671 612,437 585,203 468,324 18.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,290,422 1,209,109 1,200,794 1,142,671 612,437 585,203 468,324 18.38%
NOSH 883,851 882,561 882,937 878,978 519,014 508,872 487,837 10.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.10% 7.50% 13.24% 11.37% 24.83% 33.40% 23.72% -
ROE 1.52% 1.48% 3.18% 2.25% 8.52% 14.89% 10.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.38 36.94 44.19 35.88 53.32 59.69 48.67 -1.52%
EPS 2.22 2.03 4.32 2.93 10.05 17.12 9.62 -21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.37 1.36 1.30 1.18 1.15 0.96 7.23%
Adjusted Per Share Value based on latest NOSH - 878,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.13 29.20 34.95 28.25 24.79 27.21 21.27 8.71%
EPS 1.76 1.60 3.42 2.30 4.67 7.80 4.20 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1559 1.0831 1.0756 1.0236 0.5486 0.5242 0.4195 18.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.37 1.73 1.72 2.38 1.95 1.51 -
P/RPS 2.50 3.71 3.92 4.79 4.46 3.27 3.10 -3.51%
P/EPS 50.03 67.49 40.04 58.76 23.68 11.39 15.70 21.28%
EY 2.00 1.48 2.50 1.70 4.22 8.78 6.37 -17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.27 1.32 2.02 1.70 1.57 -11.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 -
Price 1.12 1.26 1.63 1.90 2.34 1.99 1.66 -
P/RPS 2.52 3.41 3.69 5.29 4.39 3.33 3.41 -4.91%
P/EPS 50.49 62.07 37.72 64.90 23.28 11.62 17.26 19.57%
EY 1.98 1.61 2.65 1.54 4.29 8.60 5.80 -16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.20 1.46 1.98 1.73 1.73 -12.61%

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