[THPLANT] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 59.17%
YoY- -40.27%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 167,430 136,007 140,909 189,536 170,308 133,492 133,314 3.86%
PBT 37,776 -48,791 -23,670 22,387 25,495 14,971 18,769 12.35%
Tax -13,912 8,778 1,148 -8,237 -1,990 -2,124 -2,133 36.64%
NP 23,864 -40,013 -22,522 14,150 23,505 12,847 16,636 6.19%
-
NP to SH 15,772 -31,609 -19,803 11,454 19,175 6,192 12,201 4.36%
-
Tax Rate 36.83% - - 36.79% 7.81% 14.19% 11.36% -
Total Cost 143,566 176,020 163,431 175,386 146,803 120,645 116,678 3.51%
-
Net Worth 583,341 733,596 1,299,260 1,316,937 1,290,422 1,211,862 1,202,259 -11.34%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 14,141 - - - -
Div Payout % - - - 123.46% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 583,341 733,596 1,299,260 1,316,937 1,290,422 1,211,862 1,202,259 -11.34%
NOSH 883,851 883,851 883,851 883,851 883,851 884,571 884,014 -0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.25% -29.42% -15.98% 7.47% 13.80% 9.62% 12.48% -
ROE 2.70% -4.31% -1.52% 0.87% 1.49% 0.51% 1.01% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.94 15.39 15.94 21.44 19.27 15.09 15.08 3.86%
EPS 1.78 -3.58 -2.24 1.30 2.17 0.70 1.38 4.32%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.66 0.83 1.47 1.49 1.46 1.37 1.36 -11.34%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.00 12.18 12.62 16.98 15.26 11.96 11.94 3.87%
EPS 1.41 -2.83 -1.77 1.03 1.72 0.55 1.09 4.37%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 0.5225 0.6571 1.1638 1.1797 1.1559 1.0855 1.0769 -11.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.42 0.30 0.68 1.11 1.11 1.37 1.73 -
P/RPS 2.22 1.95 4.27 5.18 5.76 9.08 11.47 -23.92%
P/EPS 23.54 -8.39 -30.35 85.65 51.16 195.71 125.35 -24.30%
EY 4.25 -11.92 -3.29 1.17 1.95 0.51 0.80 32.06%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.64 0.36 0.46 0.74 0.76 1.00 1.27 -10.78%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 26/11/18 22/11/17 28/11/16 27/11/15 19/11/14 -
Price 0.53 0.50 0.57 1.08 1.12 1.26 1.63 -
P/RPS 2.80 3.25 3.58 5.04 5.81 8.35 10.81 -20.14%
P/EPS 29.70 -13.98 -25.44 83.34 51.63 180.00 118.10 -20.53%
EY 3.37 -7.15 -3.93 1.20 1.94 0.56 0.85 25.77%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.80 0.60 0.39 0.72 0.77 0.92 1.20 -6.52%

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