[THPLANT] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 77.52%
YoY- 225.7%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 198,025 172,514 250,445 176,148 127,570 106,113 138,558 6.12%
PBT 24,952 12,990 17,822 41,562 25,431 -29,088 2,239 49.39%
Tax -13,201 -7,928 -8,101 -8,978 -12,082 6,343 1,782 -
NP 11,751 5,062 9,721 32,584 13,349 -22,745 4,021 19.55%
-
NP to SH 10,409 5,310 9,763 26,567 8,157 -19,150 200 93.10%
-
Tax Rate 52.91% 61.03% 45.46% 21.60% 47.51% - -79.59% -
Total Cost 186,274 167,452 240,724 143,564 114,221 128,858 134,537 5.56%
-
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 13,257 - - - - -
Div Payout % - - 135.80% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.93% 2.93% 3.88% 18.50% 10.46% -21.43% 2.90% -
ROE 1.45% 0.78% 1.43% 4.29% 1.46% -2.49% 0.02% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 22.40 19.52 28.34 19.93 14.43 12.01 15.68 6.11%
EPS 0.67 0.09 1.10 3.01 0.92 -2.17 0.02 79.44%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.77 0.70 0.63 0.87 1.49 -9.65%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.74 15.45 22.43 15.78 11.43 9.51 12.41 6.13%
EPS 0.93 0.48 0.87 2.38 0.73 -1.72 0.02 89.52%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.6096 0.6096 0.5542 0.4988 0.6888 1.1797 -9.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.64 0.515 0.61 0.465 0.295 0.50 0.655 -
P/RPS 2.86 2.64 2.15 2.33 2.04 4.16 4.18 -6.12%
P/EPS 54.34 85.72 55.22 15.47 31.96 -23.08 2,894.61 -48.41%
EY 1.84 1.17 1.81 6.46 3.13 -4.33 0.03 98.46%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.79 0.66 0.47 0.57 0.44 10.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 23/08/22 25/08/21 26/08/20 29/08/19 29/08/18 -
Price 0.595 0.54 0.55 0.52 0.34 0.39 0.70 -
P/RPS 2.66 2.77 1.94 2.61 2.36 3.25 4.47 -8.28%
P/EPS 50.52 89.88 49.79 17.30 36.84 -18.00 3,093.48 -49.59%
EY 1.98 1.11 2.01 5.78 2.71 -5.56 0.03 100.90%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.71 0.74 0.54 0.45 0.47 7.60%

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