[THPLANT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -39.93%
YoY- -94.6%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 144,546 136,247 118,622 178,202 170,078 129,328 98,768 6.54%
PBT 5,743 -164,098 -664,045 33,950 111,420 -5,817 6,266 -1.44%
Tax -2,548 -37,377 20,068 -21,927 15,138 5,285 1,975 -
NP 3,195 -201,475 -643,977 12,023 126,558 -532 8,241 -14.59%
-
NP to SH 1,593 -167,648 -578,237 6,880 127,462 44,217 10,441 -26.87%
-
Tax Rate 44.37% - - 64.59% -13.59% - -31.52% -
Total Cost 141,351 337,722 762,599 166,179 43,520 129,860 90,527 7.70%
-
Net Worth 583,341 565,664 795,465 1,308,099 1,414,161 1,272,745 1,212,217 -11.46%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 17,677 53,031 - 17,696 -
Div Payout % - - - 256.93% 41.61% - 169.49% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 583,341 565,664 795,465 1,308,099 1,414,161 1,272,745 1,212,217 -11.46%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 884,830 -0.01%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.21% -147.87% -542.88% 6.75% 74.41% -0.41% 8.34% -
ROE 0.27% -29.64% -72.69% 0.53% 9.01% 3.47% 0.86% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.35 15.42 13.42 20.16 19.24 14.63 11.16 6.56%
EPS 0.18 -18.97 -65.42 0.78 14.42 5.00 1.18 -26.88%
DPS 0.00 0.00 0.00 2.00 6.00 0.00 2.00 -
NAPS 0.66 0.64 0.90 1.48 1.60 1.44 1.37 -11.45%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.95 12.20 10.63 15.96 15.23 11.58 8.85 6.54%
EPS 0.14 -15.02 -51.80 0.62 11.42 3.96 0.94 -27.17%
DPS 0.00 0.00 0.00 1.58 4.75 0.00 1.59 -
NAPS 0.5225 0.5067 0.7125 1.1717 1.2667 1.1401 1.0859 -11.46%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.57 0.65 0.465 1.15 1.10 1.16 1.70 -
P/RPS 3.49 4.22 3.46 5.70 5.72 7.93 15.23 -21.75%
P/EPS 316.26 -3.43 -0.71 147.74 7.63 23.19 144.07 13.98%
EY 0.32 -29.18 -140.69 0.68 13.11 4.31 0.69 -12.00%
DY 0.00 0.00 0.00 1.74 5.45 0.00 1.18 -
P/NAPS 0.86 1.02 0.52 0.78 0.69 0.81 1.24 -5.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/03/21 26/02/20 27/02/19 28/02/18 23/02/17 29/02/16 27/02/15 -
Price 0.505 0.405 0.57 0.985 1.20 1.16 1.63 -
P/RPS 3.09 2.63 4.25 4.89 6.24 7.93 14.60 -22.78%
P/EPS 280.19 -2.14 -0.87 126.54 8.32 23.19 138.14 12.49%
EY 0.36 -46.83 -114.78 0.79 12.02 4.31 0.72 -10.90%
DY 0.00 0.00 0.00 2.03 5.00 0.00 1.23 -
P/NAPS 0.77 0.63 0.63 0.67 0.75 0.81 1.19 -6.99%

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