[THPLANT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -93.18%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 216,503 219,312 247,547 144,546 136,247 118,622 178,202 3.29%
PBT 24,960 44,414 11,235 5,743 -164,098 -664,045 33,950 -4.99%
Tax -4,685 -9,162 -1,594 -2,548 -37,377 20,068 -21,927 -22.67%
NP 20,275 35,252 9,641 3,195 -201,475 -643,977 12,023 9.09%
-
NP to SH 12,279 23,050 1,828 1,593 -167,648 -578,237 6,880 10.13%
-
Tax Rate 18.77% 20.63% 14.19% 44.37% - - 64.59% -
Total Cost 196,228 184,060 237,906 141,351 337,722 762,599 166,179 2.80%
-
Net Worth 715,919 698,242 645,211 583,341 565,664 795,465 1,308,099 -9.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,677 13,257 - - - - 17,677 0.00%
Div Payout % 143.96% 57.52% - - - - 256.93% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 715,919 698,242 645,211 583,341 565,664 795,465 1,308,099 -9.55%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.36% 16.07% 3.89% 2.21% -147.87% -542.88% 6.75% -
ROE 1.72% 3.30% 0.28% 0.27% -29.64% -72.69% 0.53% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.50 24.81 28.01 16.35 15.42 13.42 20.16 3.30%
EPS 0.92 2.07 0.21 0.18 -18.97 -65.42 0.78 2.78%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 0.81 0.79 0.73 0.66 0.64 0.90 1.48 -9.55%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.39 19.65 22.17 12.95 12.20 10.63 15.96 3.29%
EPS 1.10 2.06 0.16 0.14 -15.02 -51.80 0.62 10.02%
DPS 1.58 1.19 0.00 0.00 0.00 0.00 1.58 0.00%
NAPS 0.6413 0.6255 0.578 0.5225 0.5067 0.7125 1.1717 -9.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.525 0.60 0.57 0.65 0.465 1.15 -
P/RPS 1.98 2.12 2.14 3.49 4.22 3.46 5.70 -16.15%
P/EPS 34.91 20.13 290.10 316.26 -3.43 -0.71 147.74 -21.36%
EY 2.86 4.97 0.34 0.32 -29.18 -140.69 0.68 27.03%
DY 4.12 2.86 0.00 0.00 0.00 0.00 1.74 15.44%
P/NAPS 0.60 0.66 0.82 0.86 1.02 0.52 0.78 -4.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 22/02/22 23/03/21 26/02/20 27/02/19 28/02/18 -
Price 0.72 0.60 0.895 0.505 0.405 0.57 0.985 -
P/RPS 2.94 2.42 3.20 3.09 2.63 4.25 4.89 -8.12%
P/EPS 51.83 23.01 432.74 280.19 -2.14 -0.87 126.54 -13.81%
EY 1.93 4.35 0.23 0.36 -46.83 -114.78 0.79 16.04%
DY 2.78 2.50 0.00 0.00 0.00 0.00 2.03 5.37%
P/NAPS 0.89 0.76 1.23 0.77 0.63 0.63 0.67 4.84%

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