[THPLANT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 142.42%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 170,078 129,328 98,768 154,548 99,106 131,098 128,531 4.77%
PBT 111,420 -5,817 6,266 30,801 116,297 48,590 70,151 8.00%
Tax 15,138 5,285 1,975 9,854 -17,477 -264 -18,061 -
NP 126,558 -532 8,241 40,655 98,820 48,326 52,090 15.93%
-
NP to SH 127,462 44,217 10,441 37,376 104,393 37,710 42,552 20.04%
-
Tax Rate -13.59% - -31.52% -31.99% 15.03% 0.54% 25.75% -
Total Cost 43,520 129,860 90,527 113,893 286 82,772 76,441 -8.95%
-
Net Worth 1,414,161 1,272,745 1,212,217 1,190,037 1,121,878 625,955 512,968 18.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,031 - 17,696 31,910 7,284 63,613 61,067 -2.32%
Div Payout % 41.61% - 169.49% 85.38% 6.98% 168.69% 143.51% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,414,161 1,272,745 1,212,217 1,190,037 1,121,878 625,955 512,968 18.39%
NOSH 883,851 883,851 884,830 881,509 728,492 508,906 488,541 10.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 74.41% -0.41% 8.34% 26.31% 99.71% 36.86% 40.53% -
ROE 9.01% 3.47% 0.86% 3.14% 9.31% 6.02% 8.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.24 14.63 11.16 17.53 13.60 25.76 26.31 -5.07%
EPS 14.42 5.00 1.18 4.24 14.33 7.41 8.71 8.75%
DPS 6.00 0.00 2.00 3.62 1.00 12.50 12.50 -11.50%
NAPS 1.60 1.44 1.37 1.35 1.54 1.23 1.05 7.26%
Adjusted Per Share Value based on latest NOSH - 881,509
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.23 11.58 8.85 13.84 8.88 11.74 11.51 4.77%
EPS 11.42 3.96 0.94 3.35 9.35 3.38 3.81 20.05%
DPS 4.75 0.00 1.59 2.86 0.65 5.70 5.47 -2.32%
NAPS 1.2667 1.1401 1.0859 1.066 1.0049 0.5607 0.4595 18.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.10 1.16 1.70 1.88 1.99 2.12 2.08 -
P/RPS 5.72 7.93 15.23 10.72 14.63 8.23 7.91 -5.25%
P/EPS 7.63 23.19 144.07 44.34 13.89 28.61 23.88 -17.30%
EY 13.11 4.31 0.69 2.26 7.20 3.50 4.19 20.91%
DY 5.45 0.00 1.18 1.93 0.50 5.90 6.01 -1.61%
P/NAPS 0.69 0.81 1.24 1.39 1.29 1.72 1.98 -16.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 26/02/14 27/02/13 21/02/12 21/02/11 -
Price 1.20 1.16 1.63 1.82 2.02 2.75 1.90 -
P/RPS 6.24 7.93 14.60 10.38 14.85 10.68 7.22 -2.39%
P/EPS 8.32 23.19 138.14 42.92 14.10 37.11 21.81 -14.82%
EY 12.02 4.31 0.72 2.33 7.09 2.69 4.58 17.42%
DY 5.00 0.00 1.23 1.99 0.50 4.55 6.58 -4.46%
P/NAPS 0.75 0.81 1.19 1.35 1.31 2.24 1.81 -13.64%

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