[THPLANT] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -39.73%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 189,536 170,308 133,492 133,314 130,146 82,342 115,969 8.52%
PBT 22,387 25,495 14,971 18,769 27,763 19,698 49,518 -12.38%
Tax -8,237 -1,990 -2,124 -2,133 -8,633 10,050 -11,810 -5.82%
NP 14,150 23,505 12,847 16,636 19,130 29,748 37,708 -15.05%
-
NP to SH 11,454 19,175 6,192 12,201 15,418 19,209 33,122 -16.20%
-
Tax Rate 36.79% 7.81% 14.19% 11.36% 31.10% -51.02% 23.85% -
Total Cost 175,386 146,803 120,645 116,678 111,016 52,594 78,261 14.38%
-
Net Worth 1,316,937 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 14.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 14,141 - - - - - - -
Div Payout % 123.46% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,316,937 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 14.46%
NOSH 883,851 883,851 884,571 884,014 878,978 519,162 508,786 9.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.47% 13.80% 9.62% 12.48% 14.70% 36.13% 32.52% -
ROE 0.87% 1.49% 0.51% 1.01% 1.35% 3.14% 5.66% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.44 19.27 15.09 15.08 14.81 15.86 22.79 -1.01%
EPS 1.30 2.17 0.70 1.38 1.75 3.70 6.51 -23.52%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.37 1.36 1.30 1.18 1.15 4.40%
Adjusted Per Share Value based on latest NOSH - 884,014
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.98 15.26 11.96 11.94 11.66 7.38 10.39 8.52%
EPS 1.03 1.72 0.55 1.09 1.38 1.72 2.97 -16.16%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1797 1.1559 1.0855 1.0769 1.0236 0.5488 0.5241 14.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.11 1.11 1.37 1.73 1.72 2.38 1.95 -
P/RPS 5.18 5.76 9.08 11.47 11.62 15.01 8.56 -8.02%
P/EPS 85.65 51.16 195.71 125.35 98.06 64.32 29.95 19.12%
EY 1.17 1.95 0.51 0.80 1.02 1.55 3.34 -16.02%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.00 1.27 1.32 2.02 1.70 -12.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 -
Price 1.08 1.12 1.26 1.63 1.90 2.34 1.99 -
P/RPS 5.04 5.81 8.35 10.81 12.83 14.75 8.73 -8.74%
P/EPS 83.34 51.63 180.00 118.10 108.32 63.24 30.57 18.17%
EY 1.20 1.94 0.56 0.85 0.92 1.58 3.27 -15.37%
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.92 1.20 1.46 1.98 1.73 -13.58%

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