[THPLANT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 97.63%
YoY- 88.77%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 154,548 99,106 131,098 128,531 87,357 41,975 62,804 16.17%
PBT 30,801 116,297 48,590 70,151 33,150 17,983 33,771 -1.52%
Tax 9,854 -17,477 -264 -18,061 -7,807 -3,781 -10,866 -
NP 40,655 98,820 48,326 52,090 25,343 14,202 22,905 10.02%
-
NP to SH 37,376 104,393 37,710 42,552 22,542 14,815 23,589 7.96%
-
Tax Rate -31.99% 15.03% 0.54% 25.75% 23.55% 21.03% 32.18% -
Total Cost 113,893 286 82,772 76,441 62,014 27,773 39,899 19.08%
-
Net Worth 1,190,037 1,121,878 625,955 512,968 453,767 328,332 201,967 34.35%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 31,910 7,284 63,613 61,067 41,473 15,015 41,373 -4.23%
Div Payout % 85.38% 6.98% 168.69% 143.51% 183.98% 101.35% 175.39% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,190,037 1,121,878 625,955 512,968 453,767 328,332 201,967 34.35%
NOSH 881,509 728,492 508,906 488,541 487,922 200,202 196,084 28.43%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.31% 99.71% 36.86% 40.53% 29.01% 33.83% 36.47% -
ROE 3.14% 9.31% 6.02% 8.30% 4.97% 4.51% 11.68% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.53 13.60 25.76 26.31 17.90 20.97 32.03 -9.54%
EPS 4.24 14.33 7.41 8.71 4.62 7.40 12.03 -15.94%
DPS 3.62 1.00 12.50 12.50 8.50 7.50 21.10 -25.43%
NAPS 1.35 1.54 1.23 1.05 0.93 1.64 1.03 4.60%
Adjusted Per Share Value based on latest NOSH - 488,541
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.49 11.21 14.83 14.54 9.88 4.75 7.11 16.16%
EPS 4.23 11.81 4.27 4.81 2.55 1.68 2.67 7.96%
DPS 3.61 0.82 7.20 6.91 4.69 1.70 4.68 -4.23%
NAPS 1.3464 1.2693 0.7082 0.5804 0.5134 0.3715 0.2285 34.35%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.88 1.99 2.12 2.08 1.46 2.29 3.38 -
P/RPS 10.72 14.63 8.23 7.91 8.15 10.92 10.55 0.26%
P/EPS 44.34 13.89 28.61 23.88 31.60 30.95 28.10 7.89%
EY 2.26 7.20 3.50 4.19 3.16 3.23 3.56 -7.28%
DY 1.93 0.50 5.90 6.01 5.82 3.28 6.24 -17.74%
P/NAPS 1.39 1.29 1.72 1.98 1.57 1.40 3.28 -13.32%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 21/02/12 21/02/11 22/02/10 18/02/09 29/02/08 -
Price 1.82 2.02 2.75 1.90 1.49 1.50 3.26 -
P/RPS 10.38 14.85 10.68 7.22 8.32 7.15 10.18 0.32%
P/EPS 42.92 14.10 37.11 21.81 32.25 20.27 27.10 7.95%
EY 2.33 7.09 2.69 4.58 3.10 4.93 3.69 -7.36%
DY 1.99 0.50 4.55 6.58 5.70 5.00 6.47 -17.82%
P/NAPS 1.35 1.31 2.24 1.81 1.60 0.91 3.17 -13.25%

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