[THPLANT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 19.97%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Revenue 99,352 112,713 76,001 84,889 67,787 67,787 36,560 22.10%
PBT 24,753 54,240 12,545 10,993 32,790 32,790 14,733 10.92%
Tax -1,531 -14,963 -3,374 -1,111 -9,919 -9,919 -3,249 -13.95%
NP 23,222 39,277 9,171 9,882 22,871 22,871 11,484 15.10%
-
NP to SH 19,886 32,164 7,609 10,046 22,923 22,293 11,484 11.59%
-
Tax Rate 6.19% 27.59% 26.90% 10.11% 30.25% 30.25% 22.05% -
Total Cost 76,130 73,436 66,830 75,007 44,916 44,916 25,076 24.84%
-
Net Worth 595,544 546,181 448,735 419,396 221,582 0 160,697 29.91%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Div - - - - 196 19,070 24,496 -
Div Payout % - - - - 0.86% 85.54% 213.31% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Net Worth 595,544 546,181 448,735 419,396 221,582 0 160,697 29.91%
NOSH 517,864 505,723 487,756 487,669 196,090 190,701 195,972 21.42%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
NP Margin 23.37% 34.85% 12.07% 11.64% 33.74% 33.74% 31.41% -
ROE 3.34% 5.89% 1.70% 2.40% 10.35% 0.00% 7.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 19.18 22.29 15.58 17.41 34.57 35.55 18.66 0.55%
EPS 3.84 6.36 1.56 2.06 11.69 11.69 5.86 -8.09%
DPS 0.00 0.00 0.00 0.00 0.10 10.00 12.50 -
NAPS 1.15 1.08 0.92 0.86 1.13 0.00 0.82 6.99%
Adjusted Per Share Value based on latest NOSH - 487,669
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 8.90 10.10 6.81 7.60 6.07 6.07 3.27 22.14%
EPS 1.78 2.88 0.68 0.90 2.05 2.00 1.03 11.54%
DPS 0.00 0.00 0.00 0.00 0.02 1.71 2.19 -
NAPS 0.5335 0.4892 0.402 0.3757 0.1985 0.00 0.1439 29.92%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 29/06/07 -
Price 2.28 2.04 1.45 1.58 3.04 3.44 3.44 -
P/RPS 11.88 9.15 9.31 9.08 8.79 9.68 18.44 -8.40%
P/EPS 59.38 32.08 92.95 76.70 26.01 29.43 58.70 0.23%
EY 1.68 3.12 1.08 1.30 3.85 3.40 1.70 -0.23%
DY 0.00 0.00 0.00 0.00 0.03 2.91 3.63 -
P/NAPS 1.98 1.89 1.58 1.84 2.69 0.00 4.20 -13.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 - 09/08/07 -
Price 2.42 2.10 1.55 1.59 3.44 0.00 3.30 -
P/RPS 12.61 9.42 9.95 9.13 9.95 0.00 17.69 -6.53%
P/EPS 63.02 33.02 99.36 77.18 29.43 0.00 56.31 2.27%
EY 1.59 3.03 1.01 1.30 3.40 0.00 1.78 -2.22%
DY 0.00 0.00 0.00 0.00 0.03 0.00 3.79 -
P/NAPS 2.10 1.94 1.68 1.85 3.04 0.00 4.02 -12.16%

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