[THPLANT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 182.97%
YoY- 67.62%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 130,146 82,342 115,969 84,225 72,129 68,003 48,845 17.72%
PBT 27,763 19,698 49,518 34,659 13,517 26,259 21,353 4.46%
Tax -8,633 10,050 -11,810 -8,635 -672 -8,643 -3,792 14.68%
NP 19,130 29,748 37,708 26,024 12,845 17,616 17,561 1.43%
-
NP to SH 15,418 19,209 33,122 21,531 12,845 17,602 17,561 -2.14%
-
Tax Rate 31.10% -51.02% 23.85% 24.91% 4.97% 32.91% 17.76% -
Total Cost 111,016 52,594 78,261 58,201 59,284 50,387 31,284 23.47%
-
Net Worth 1,142,671 612,611 585,104 468,702 429,794 225,415 178,353 36.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,142,671 612,611 585,104 468,702 429,794 225,415 178,353 36.24%
NOSH 878,978 519,162 508,786 488,231 488,403 196,013 195,993 28.38%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.70% 36.13% 32.52% 30.90% 17.81% 25.90% 35.95% -
ROE 1.35% 3.14% 5.66% 4.59% 2.99% 7.81% 9.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.81 15.86 22.79 17.25 14.77 34.69 24.92 -8.30%
EPS 1.75 3.70 6.51 4.41 2.63 8.98 8.96 -23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.18 1.15 0.96 0.88 1.15 0.91 6.11%
Adjusted Per Share Value based on latest NOSH - 488,231
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.66 7.38 10.39 7.54 6.46 6.09 4.38 17.70%
EPS 1.38 1.72 2.97 1.93 1.15 1.58 1.57 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0236 0.5488 0.5241 0.4198 0.385 0.2019 0.1598 36.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 2.38 1.95 1.51 1.58 3.10 3.30 -
P/RPS 11.62 15.01 8.56 8.75 10.70 8.94 13.24 -2.14%
P/EPS 98.06 64.32 29.95 34.24 60.08 34.52 36.83 17.71%
EY 1.02 1.55 3.34 2.92 1.66 2.90 2.72 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.02 1.70 1.57 1.80 2.70 3.63 -15.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 01/11/07 -
Price 1.90 2.34 1.99 1.66 1.55 2.45 3.46 -
P/RPS 12.83 14.75 8.73 9.62 10.50 7.06 13.88 -1.30%
P/EPS 108.32 63.24 30.57 37.64 58.94 27.28 38.62 18.73%
EY 0.92 1.58 3.27 2.66 1.70 3.67 2.59 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.98 1.73 1.73 1.76 2.13 3.80 -14.72%

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