[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -577.01%
YoY- -154.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 513,257 410,551 357,403 400,702 511,014 392,232 325,976 7.85%
PBT 126,634 48,719 -80,912 -14,066 52,738 15,876 24,531 31.43%
Tax -34,706 -24,454 9,252 -339 -14,008 8,035 -70 181.06%
NP 91,928 24,265 -71,660 -14,405 38,730 23,911 24,461 24.66%
-
NP to SH 68,338 12,398 -58,850 -16,371 29,850 19,608 17,916 24.97%
-
Tax Rate 27.41% 50.19% - - 26.56% -50.61% 0.29% -
Total Cost 421,329 386,286 429,063 415,107 472,284 368,321 301,515 5.72%
-
Net Worth 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 1,209,109 -9.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 14,141 - - -
Div Payout % - - - - 47.38% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 1,209,109 -9.92%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 882,561 0.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.91% 5.91% -20.05% -3.59% 7.58% 6.10% 7.50% -
ROE 10.59% 2.13% -8.02% -1.26% 2.27% 1.52% 1.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 58.07 46.45 40.44 45.34 57.82 44.38 36.94 7.82%
EPS 7.73 1.40 -6.66 -1.85 3.38 2.22 2.03 24.93%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 0.73 0.66 0.83 1.47 1.49 1.46 1.37 -9.95%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.98 36.78 32.01 35.89 45.77 35.13 29.20 7.85%
EPS 6.12 1.11 -5.27 -1.47 2.67 1.76 1.60 25.03%
DPS 0.00 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 0.578 0.5225 0.6571 1.1638 1.1797 1.1559 1.0831 -9.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.55 0.42 0.30 0.68 1.11 1.11 1.37 -
P/RPS 0.95 0.90 0.74 1.50 1.92 2.50 3.71 -20.29%
P/EPS 7.11 29.94 -4.51 -36.71 32.87 50.03 67.49 -31.25%
EY 14.06 3.34 -22.19 -2.72 3.04 2.00 1.48 45.48%
DY 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.75 0.64 0.36 0.46 0.74 0.76 1.00 -4.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 28/11/16 27/11/15 -
Price 0.735 0.53 0.50 0.57 1.08 1.12 1.26 -
P/RPS 1.27 1.14 1.24 1.26 1.87 2.52 3.41 -15.16%
P/EPS 9.51 37.78 -7.51 -30.77 31.98 50.49 62.07 -26.82%
EY 10.52 2.65 -13.32 -3.25 3.13 1.98 1.61 36.69%
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 1.01 0.80 0.60 0.39 0.72 0.77 0.92 1.56%

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