[THPLANT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 52.2%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 110,180 132,589 95,805 99,352 112,713 76,001 84,889 4.43%
PBT 9,240 21,583 7,430 24,753 54,240 12,545 10,993 -2.85%
Tax -2,717 5,028 3,037 -1,531 -14,963 -3,374 -1,111 16.06%
NP 6,523 26,611 10,467 23,222 39,277 9,171 9,882 -6.68%
-
NP to SH 5,145 20,243 7,104 19,886 32,164 7,609 10,046 -10.54%
-
Tax Rate 29.40% -23.30% -40.87% 6.19% 27.59% 26.90% 10.11% -
Total Cost 103,657 105,978 85,338 76,130 73,436 66,830 75,007 5.53%
-
Net Worth 1,215,284 1,184,198 1,122,969 595,544 546,181 448,735 419,396 19.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,215,284 1,184,198 1,122,969 595,544 546,181 448,735 419,396 19.39%
NOSH 887,068 883,730 877,320 517,864 505,723 487,756 487,669 10.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.92% 20.07% 10.93% 23.37% 34.85% 12.07% 11.64% -
ROE 0.42% 1.71% 0.63% 3.34% 5.89% 1.70% 2.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.42 15.00 10.92 19.18 22.29 15.58 17.41 -5.47%
EPS 0.58 2.29 0.81 3.84 6.36 1.56 2.06 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.28 1.15 1.08 0.92 0.86 8.06%
Adjusted Per Share Value based on latest NOSH - 517,864
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.47 15.00 10.84 11.24 12.75 8.60 9.60 4.45%
EPS 0.58 2.29 0.80 2.25 3.64 0.86 1.14 -10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.375 1.3398 1.2705 0.6738 0.618 0.5077 0.4745 19.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.56 2.02 1.85 2.28 2.04 1.45 1.58 -
P/RPS 12.56 13.46 16.94 11.88 9.15 9.31 9.08 5.55%
P/EPS 268.97 88.19 228.47 59.38 32.08 92.95 76.70 23.24%
EY 0.37 1.13 0.44 1.68 3.12 1.08 1.30 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.51 1.45 1.98 1.89 1.58 1.84 -7.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 19/08/14 20/08/13 03/08/12 21/07/11 30/07/10 30/07/09 -
Price 1.19 1.92 1.78 2.42 2.10 1.55 1.59 -
P/RPS 9.58 12.80 16.30 12.61 9.42 9.95 9.13 0.80%
P/EPS 205.17 83.82 219.82 63.02 33.02 99.36 77.18 17.68%
EY 0.49 1.19 0.45 1.59 3.03 1.01 1.30 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.43 1.39 2.10 1.94 1.68 1.85 -11.81%

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