[THPLANT] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.97%
YoY- 229.79%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 157,307 146,371 198,110 131,243 115,551 115,283 121,235 4.43%
PBT 27,659 19,409 39,691 25,377 -14,488 -3,033 7,365 24.64%
Tax -9,584 -5,705 -12,872 -5,796 1,540 -5,869 -3,269 19.61%
NP 18,075 13,704 26,819 19,581 -12,948 -8,902 4,096 28.04%
-
NP to SH 13,040 11,476 21,591 14,966 -11,531 -8,091 3,232 26.14%
-
Tax Rate 34.65% 29.39% 32.43% 22.84% - - 44.39% -
Total Cost 139,232 132,667 171,291 111,662 128,499 124,185 117,139 2.91%
-
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 724,757 698,242 671,726 592,180 556,826 742,434 1,334,615 -9.66%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.49% 9.36% 13.54% 14.92% -11.21% -7.72% 3.38% -
ROE 1.80% 1.64% 3.21% 2.53% -2.07% -1.09% 0.24% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.80 16.56 22.41 14.85 13.07 13.04 13.72 4.43%
EPS 0.97 0.80 2.44 1.69 -1.30 -0.92 0.37 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.67 0.63 0.84 1.51 -9.66%
Adjusted Per Share Value based on latest NOSH - 883,851
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.09 13.11 17.75 11.76 10.35 10.33 10.86 4.43%
EPS 1.17 1.03 1.93 1.34 -1.03 -0.72 0.29 26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.6255 0.6017 0.5305 0.4988 0.665 1.1955 -9.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.73 0.53 0.865 0.485 0.26 0.52 0.87 -
P/RPS 4.10 3.20 3.86 3.27 1.99 3.99 6.34 -7.00%
P/EPS 49.48 40.82 35.41 28.64 -19.93 -56.80 237.92 -23.00%
EY 2.02 2.45 2.82 3.49 -5.02 -1.76 0.42 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 1.14 0.72 0.41 0.62 0.58 7.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 30/05/22 27/05/21 25/06/20 27/05/19 30/05/18 -
Price 0.65 0.48 0.755 0.495 0.30 0.49 0.625 -
P/RPS 3.65 2.90 3.37 3.33 2.29 3.76 4.56 -3.63%
P/EPS 44.06 36.97 30.91 29.23 -22.99 -53.53 170.92 -20.20%
EY 2.27 2.71 3.24 3.42 -4.35 -1.87 0.59 25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.99 0.74 0.48 0.58 0.41 11.53%

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