[THPLANT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 145.26%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 562,310 455,304 488,917 469,952 375,846 434,835 365,972 7.41%
PBT 127,296 18,714 58,211 71,043 185,852 183,022 144,552 -2.09%
Tax 23,173 5,215 1,369 5,458 -18,316 -33,257 -36,137 -
NP 150,469 23,929 59,580 76,501 167,536 149,765 108,415 5.60%
-
NP to SH 147,070 62,133 48,319 63,107 156,554 124,829 89,482 8.62%
-
Tax Rate -18.20% -27.87% -2.35% -7.68% 9.86% 18.17% 25.00% -
Total Cost 411,841 431,375 429,337 393,451 208,310 285,070 257,557 8.12%
-
Net Worth 1,414,161 1,272,745 1,210,183 1,188,207 1,121,885 626,181 512,860 18.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,031 - 17,666 31,861 33,510 63,636 61,054 -2.31%
Div Payout % 36.06% - 36.56% 50.49% 21.41% 50.98% 68.23% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,414,161 1,272,745 1,210,183 1,188,207 1,121,885 626,181 512,860 18.39%
NOSH 883,851 883,851 883,345 880,153 728,496 509,090 488,438 10.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 26.76% 5.26% 12.19% 16.28% 44.58% 34.44% 29.62% -
ROE 10.40% 4.88% 3.99% 5.31% 13.95% 19.93% 17.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.62 51.51 55.35 53.39 51.59 85.41 74.93 -2.68%
EPS 16.64 7.03 5.47 7.17 21.49 24.52 18.32 -1.58%
DPS 6.00 0.00 2.00 3.62 4.60 12.50 12.50 -11.50%
NAPS 1.60 1.44 1.37 1.35 1.54 1.23 1.05 7.26%
Adjusted Per Share Value based on latest NOSH - 881,509
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.37 40.78 43.80 42.10 33.67 38.95 32.78 7.41%
EPS 13.17 5.57 4.33 5.65 14.02 11.18 8.02 8.60%
DPS 4.75 0.00 1.58 2.85 3.00 5.70 5.47 -2.32%
NAPS 1.2667 1.1401 1.084 1.0643 1.0049 0.5609 0.4594 18.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.10 1.16 1.70 1.88 1.99 2.12 2.08 -
P/RPS 1.73 2.25 3.07 3.52 3.86 2.48 2.78 -7.59%
P/EPS 6.61 16.50 31.08 26.22 9.26 8.65 11.35 -8.60%
EY 15.13 6.06 3.22 3.81 10.80 11.57 8.81 9.42%
DY 5.45 0.00 1.18 1.93 2.31 5.90 6.01 -1.61%
P/NAPS 0.69 0.81 1.24 1.39 1.29 1.72 1.98 -16.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 26/02/14 27/02/13 21/02/12 21/02/11 -
Price 1.20 1.16 1.63 1.82 2.02 2.75 1.90 -
P/RPS 1.89 2.25 2.94 3.41 3.92 3.22 2.54 -4.80%
P/EPS 7.21 16.50 29.80 25.38 9.40 11.22 10.37 -5.87%
EY 13.87 6.06 3.36 3.94 10.64 8.92 9.64 6.24%
DY 5.00 0.00 1.23 1.99 2.28 4.55 6.58 -4.46%
P/NAPS 0.75 0.81 1.19 1.35 1.31 2.24 1.81 -13.64%

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