[THPLANT] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.6%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 124,246 89,453 95,046 75,055 77,215 59,983 65,608 11.22%
PBT 12,016 5,049 25,104 30,674 27,197 13,252 38,474 -17.62%
Tax -3,607 1,200 -9,358 -6,220 -6,067 -4,258 -9,810 -15.35%
NP 8,409 6,249 15,746 24,454 21,130 8,994 28,664 -18.47%
-
NP to SH 5,706 3,209 13,066 21,833 17,790 8,374 28,710 -23.59%
-
Tax Rate 30.02% -23.77% 37.28% 20.28% 22.31% 32.13% 25.50% -
Total Cost 115,837 83,204 79,300 50,601 56,085 50,989 36,944 20.97%
-
Net Worth 1,193,187 1,123,149 650,717 505,764 472,775 428,437 229,444 31.60%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,193,187 1,123,149 650,717 505,764 472,775 428,437 229,444 31.60%
NOSH 877,343 729,318 516,442 500,756 487,397 486,860 196,106 28.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.77% 6.99% 16.57% 32.58% 27.37% 14.99% 43.69% -
ROE 0.48% 0.29% 2.01% 4.32% 3.76% 1.95% 12.51% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.16 12.27 18.40 14.99 15.84 12.32 33.46 -13.34%
EPS 0.65 0.44 2.53 4.36 3.65 1.72 14.64 -40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.54 1.26 1.01 0.97 0.88 1.17 2.53%
Adjusted Per Share Value based on latest NOSH - 500,756
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.06 10.12 10.75 8.49 8.74 6.79 7.42 11.23%
EPS 0.65 0.36 1.48 2.47 2.01 0.95 3.25 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.2707 0.7362 0.5722 0.5349 0.4847 0.2596 31.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.01 2.11 2.85 2.04 1.54 1.49 3.10 -
P/RPS 14.19 17.20 15.49 13.61 9.72 12.09 9.27 7.35%
P/EPS 309.05 479.55 112.65 46.79 42.19 86.63 21.17 56.30%
EY 0.32 0.21 0.89 2.14 2.37 1.15 4.72 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.37 2.26 2.02 1.59 1.69 2.65 -9.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 31/05/13 24/04/12 21/04/11 26/04/10 30/07/09 29/04/08 -
Price 2.17 2.24 2.81 2.18 1.58 1.59 3.48 -
P/RPS 15.32 18.26 15.27 14.54 9.97 12.91 10.40 6.66%
P/EPS 333.66 509.09 111.07 50.00 43.29 92.44 23.77 55.28%
EY 0.30 0.20 0.90 2.00 2.31 1.08 4.21 -35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.45 2.23 2.16 1.63 1.81 2.97 -9.79%

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