[THPLANT] YoY TTM Result on 01-Apr-2008 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
01-Apr-2008 [#2]
Profit Trend
QoQ- 14.06%
YoY- 96.84%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
Revenue 400,524 312,702 254,850 245,044 141,352 136,773 43,269 56.02%
PBT 189,724 86,409 68,487 126,388 62,729 60,306 12,679 71.74%
Tax -47,879 -17,920 -17,793 -34,387 -15,593 -14,085 -3,433 69.34%
NP 141,845 68,489 50,694 92,001 47,136 46,221 9,246 72.60%
-
NP to SH 118,080 60,786 50,837 92,783 47,136 46,221 9,246 66.38%
-
Tax Rate 25.24% 20.74% 25.98% 27.21% 24.86% 23.36% 27.08% -
Total Cost 258,679 244,213 204,156 153,043 94,216 90,552 34,023 50.00%
-
Net Worth 546,181 448,735 419,396 221,582 0 160,697 133,624 32.50%
Dividend
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
Div 61,067 41,473 15,015 41,569 24,495 48,991 - -
Div Payout % 51.72% 68.23% 29.54% 44.80% 51.97% 105.99% - -
Equity
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
Net Worth 546,181 448,735 419,396 221,582 0 160,697 133,624 32.50%
NOSH 505,723 487,756 487,669 196,090 195,972 195,972 196,506 20.79%
Ratio Analysis
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
NP Margin 35.41% 21.90% 19.89% 37.54% 33.35% 33.79% 21.37% -
ROE 21.62% 13.55% 12.12% 41.87% 0.00% 28.76% 6.92% -
Per Share
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
RPS 79.20 64.11 52.26 124.96 72.13 69.79 22.02 29.15%
EPS 23.35 12.46 10.42 47.32 24.05 23.59 4.71 37.71%
DPS 12.08 8.50 3.08 21.20 12.50 25.00 0.00 -
NAPS 1.08 0.92 0.86 1.13 0.00 0.82 0.68 9.68%
Adjusted Per Share Value based on latest NOSH - 196,090
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
RPS 45.32 35.38 28.83 27.72 15.99 15.47 4.90 55.99%
EPS 13.36 6.88 5.75 10.50 5.33 5.23 1.05 66.26%
DPS 6.91 4.69 1.70 4.70 2.77 5.54 0.00 -
NAPS 0.618 0.5077 0.4745 0.2507 0.00 0.1818 0.1512 32.50%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
Date 30/06/11 30/06/10 30/06/09 01/04/08 30/03/07 29/06/07 30/06/06 -
Price 2.04 1.45 1.58 3.04 3.28 3.44 1.88 -
P/RPS 2.58 2.26 3.02 2.43 4.55 4.93 8.54 -21.27%
P/EPS 8.74 11.64 15.16 6.42 13.64 14.59 39.96 -26.20%
EY 11.45 8.59 6.60 15.56 7.33 6.86 2.50 35.55%
DY 5.92 5.86 1.95 6.97 3.81 7.27 0.00 -
P/NAPS 1.89 1.58 1.84 2.69 0.00 4.20 2.76 -7.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 01/04/08 01/04/07 30/06/07 30/06/06 CAGR
Date 21/07/11 30/07/10 30/07/09 29/07/08 - - - -
Price 2.10 1.55 1.59 3.44 0.00 0.00 0.00 -
P/RPS 2.65 2.42 3.04 2.75 0.00 0.00 0.00 -
P/EPS 8.99 12.44 15.25 7.27 0.00 0.00 0.00 -
EY 11.12 8.04 6.56 13.75 0.00 0.00 0.00 -
DY 5.75 5.48 1.94 6.16 0.00 0.00 0.00 -
P/NAPS 1.94 1.68 1.85 3.04 0.00 0.00 0.00 -

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