[THPLANT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.98%
YoY- 53.83%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 133,314 130,146 82,342 115,969 84,225 72,129 68,003 11.86%
PBT 18,769 27,763 19,698 49,518 34,659 13,517 26,259 -5.44%
Tax -2,133 -8,633 10,050 -11,810 -8,635 -672 -8,643 -20.79%
NP 16,636 19,130 29,748 37,708 26,024 12,845 17,616 -0.94%
-
NP to SH 12,201 15,418 19,209 33,122 21,531 12,845 17,602 -5.92%
-
Tax Rate 11.36% 31.10% -51.02% 23.85% 24.91% 4.97% 32.91% -
Total Cost 116,678 111,016 52,594 78,261 58,201 59,284 50,387 15.01%
-
Net Worth 1,202,259 1,142,671 612,611 585,104 468,702 429,794 225,415 32.16%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,202,259 1,142,671 612,611 585,104 468,702 429,794 225,415 32.16%
NOSH 884,014 878,978 519,162 508,786 488,231 488,403 196,013 28.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.48% 14.70% 36.13% 32.52% 30.90% 17.81% 25.90% -
ROE 1.01% 1.35% 3.14% 5.66% 4.59% 2.99% 7.81% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.08 14.81 15.86 22.79 17.25 14.77 34.69 -12.95%
EPS 1.38 1.75 3.70 6.51 4.41 2.63 8.98 -26.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.18 1.15 0.96 0.88 1.15 2.83%
Adjusted Per Share Value based on latest NOSH - 508,786
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.94 11.66 7.38 10.39 7.54 6.46 6.09 11.86%
EPS 1.09 1.38 1.72 2.97 1.93 1.15 1.58 -5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0769 1.0236 0.5488 0.5241 0.4198 0.385 0.2019 32.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.73 1.72 2.38 1.95 1.51 1.58 3.10 -
P/RPS 11.47 11.62 15.01 8.56 8.75 10.70 8.94 4.23%
P/EPS 125.35 98.06 64.32 29.95 34.24 60.08 34.52 23.96%
EY 0.80 1.02 1.55 3.34 2.92 1.66 2.90 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.32 2.02 1.70 1.57 1.80 2.70 -11.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 07/11/08 -
Price 1.63 1.90 2.34 1.99 1.66 1.55 2.45 -
P/RPS 10.81 12.83 14.75 8.73 9.62 10.50 7.06 7.35%
P/EPS 118.10 108.32 63.24 30.57 37.64 58.94 27.28 27.64%
EY 0.85 0.92 1.58 3.27 2.66 1.70 3.67 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.46 1.98 1.73 1.73 1.76 2.13 -9.11%

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