[THPLANT] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -116.03%
YoY- -259.48%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 661,947 513,257 410,551 357,403 400,702 511,014 392,232 9.10%
PBT 81,394 126,634 48,719 -80,912 -14,066 52,738 15,876 31.29%
Tax -28,710 -34,706 -24,454 9,252 -339 -14,008 8,035 -
NP 52,684 91,928 24,265 -71,660 -14,405 38,730 23,911 14.06%
-
NP to SH 45,721 68,338 12,398 -58,850 -16,371 29,850 19,608 15.14%
-
Tax Rate 35.27% 27.41% 50.19% - - 26.56% -50.61% -
Total Cost 609,263 421,329 386,286 429,063 415,107 472,284 368,321 8.74%
-
Net Worth 671,726 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 -10.30%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 14,141 - -
Div Payout % - - - - - 47.38% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 671,726 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 -10.30%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.96% 17.91% 5.91% -20.05% -3.59% 7.58% 6.10% -
ROE 6.81% 10.59% 2.13% -8.02% -1.26% 2.27% 1.52% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 74.89 58.07 46.45 40.44 45.34 57.82 44.38 9.10%
EPS 4.68 7.73 1.40 -6.66 -1.85 3.38 2.22 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 0.76 0.73 0.66 0.83 1.47 1.49 1.46 -10.30%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 59.29 45.98 36.78 32.01 35.89 45.77 35.13 9.11%
EPS 4.10 6.12 1.11 -5.27 -1.47 2.67 1.76 15.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
NAPS 0.6017 0.578 0.5225 0.6571 1.1638 1.1797 1.1559 -10.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.395 0.55 0.42 0.30 0.68 1.11 1.11 -
P/RPS 0.53 0.95 0.90 0.74 1.50 1.92 2.50 -22.77%
P/EPS 7.64 7.11 29.94 -4.51 -36.71 32.87 50.03 -26.87%
EY 13.10 14.06 3.34 -22.19 -2.72 3.04 2.00 36.76%
DY 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.52 0.75 0.64 0.36 0.46 0.74 0.76 -6.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 28/11/16 -
Price 0.505 0.735 0.53 0.50 0.57 1.08 1.12 -
P/RPS 0.67 1.27 1.14 1.24 1.26 1.87 2.52 -19.80%
P/EPS 9.76 9.51 37.78 -7.51 -30.77 31.98 50.49 -23.95%
EY 10.24 10.52 2.65 -13.32 -3.25 3.13 1.98 31.48%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.66 1.01 0.80 0.60 0.39 0.72 0.77 -2.53%

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