[THPLANT] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -21.08%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 89,453 95,046 75,055 77,215 59,983 65,608 27,378 21.79%
PBT 5,049 25,104 30,674 27,197 13,252 38,474 12,677 -14.21%
Tax 1,200 -9,358 -6,220 -6,067 -4,258 -9,810 -3,439 -
NP 6,249 15,746 24,454 21,130 8,994 28,664 9,238 -6.30%
-
NP to SH 3,209 13,066 21,833 17,790 8,374 28,710 9,238 -16.14%
-
Tax Rate -23.77% 37.28% 20.28% 22.31% 32.13% 25.50% 27.13% -
Total Cost 83,204 79,300 50,601 56,085 50,989 36,944 18,140 28.86%
-
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
NOSH 729,318 516,442 500,756 487,397 486,860 196,106 196,135 24.44%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.99% 16.57% 32.58% 27.37% 14.99% 43.69% 33.74% -
ROE 0.29% 2.01% 4.32% 3.76% 1.95% 12.51% 5.53% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.27 18.40 14.99 15.84 12.32 33.46 13.96 -2.12%
EPS 0.44 2.53 4.36 3.65 1.72 14.64 4.71 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.26 1.01 0.97 0.88 1.17 0.8518 10.36%
Adjusted Per Share Value based on latest NOSH - 487,397
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.01 8.51 6.72 6.92 5.37 5.88 2.45 21.80%
EPS 0.29 1.17 1.96 1.59 0.75 2.57 0.83 -16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0061 0.5829 0.453 0.4235 0.3838 0.2055 0.1497 37.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.11 2.85 2.04 1.54 1.49 3.10 3.28 -
P/RPS 17.20 15.49 13.61 9.72 12.09 9.27 23.50 -5.06%
P/EPS 479.55 112.65 46.79 42.19 86.63 21.17 69.64 37.89%
EY 0.21 0.89 2.14 2.37 1.15 4.72 1.44 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.26 2.02 1.59 1.69 2.65 3.85 -15.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/04/12 21/04/11 26/04/10 30/07/09 29/04/08 22/05/07 -
Price 2.24 2.81 2.18 1.58 1.59 3.48 3.50 -
P/RPS 18.26 15.27 14.54 9.97 12.91 10.40 25.07 -5.14%
P/EPS 509.09 111.07 50.00 43.29 92.44 23.77 74.31 37.77%
EY 0.20 0.90 2.00 2.31 1.08 4.21 1.35 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.23 2.16 1.63 1.81 2.97 4.11 -15.92%

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