[THPLANT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 75.49%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 99,106 131,098 128,531 87,357 41,975 62,804 36,275 18.21%
PBT 116,297 48,590 70,151 33,150 17,983 33,771 18,517 35.79%
Tax -17,477 -264 -18,061 -7,807 -3,781 -10,866 -4,643 24.69%
NP 98,820 48,326 52,090 25,343 14,202 22,905 13,874 38.66%
-
NP to SH 104,393 37,710 42,552 22,542 14,815 23,589 13,874 39.94%
-
Tax Rate 15.03% 0.54% 25.75% 23.55% 21.03% 32.18% 25.07% -
Total Cost 286 82,772 76,441 62,014 27,773 39,899 22,401 -51.62%
-
Net Worth 1,121,878 625,955 512,968 453,767 328,332 201,967 156,768 38.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,284 63,613 61,067 41,473 15,015 41,373 - -
Div Payout % 6.98% 168.69% 143.51% 183.98% 101.35% 175.39% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,121,878 625,955 512,968 453,767 328,332 201,967 156,768 38.77%
NOSH 728,492 508,906 488,541 487,922 200,202 196,084 195,960 24.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 99.71% 36.86% 40.53% 29.01% 33.83% 36.47% 38.25% -
ROE 9.31% 6.02% 8.30% 4.97% 4.51% 11.68% 8.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.60 25.76 26.31 17.90 20.97 32.03 18.51 -5.00%
EPS 14.33 7.41 8.71 4.62 7.40 12.03 7.08 12.45%
DPS 1.00 12.50 12.50 8.50 7.50 21.10 0.00 -
NAPS 1.54 1.23 1.05 0.93 1.64 1.03 0.80 11.52%
Adjusted Per Share Value based on latest NOSH - 487,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.88 11.74 11.51 7.83 3.76 5.63 3.25 18.21%
EPS 9.35 3.38 3.81 2.02 1.33 2.11 1.24 39.99%
DPS 0.65 5.70 5.47 3.72 1.34 3.71 0.00 -
NAPS 1.0049 0.5607 0.4595 0.4065 0.2941 0.1809 0.1404 38.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.99 2.12 2.08 1.46 2.29 3.38 2.61 -
P/RPS 14.63 8.23 7.91 8.15 10.92 10.55 14.10 0.61%
P/EPS 13.89 28.61 23.88 31.60 30.95 28.10 36.86 -14.99%
EY 7.20 3.50 4.19 3.16 3.23 3.56 2.71 17.66%
DY 0.50 5.90 6.01 5.82 3.28 6.24 0.00 -
P/NAPS 1.29 1.72 1.98 1.57 1.40 3.28 3.26 -14.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 21/02/12 21/02/11 22/02/10 18/02/09 29/02/08 12/02/07 -
Price 2.02 2.75 1.90 1.49 1.50 3.26 2.86 -
P/RPS 14.85 10.68 7.22 8.32 7.15 10.18 15.45 -0.65%
P/EPS 14.10 37.11 21.81 32.25 20.27 27.10 40.40 -16.07%
EY 7.09 2.69 4.58 3.10 4.93 3.69 2.48 19.11%
DY 0.50 4.55 6.58 5.70 5.00 6.47 0.00 -
P/NAPS 1.31 2.24 1.81 1.60 0.91 3.17 3.57 -15.37%

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