[THPLANT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.58%
YoY- -12.11%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 424,566 541,529 366,706 441,465 400,524 312,702 254,850 8.87%
PBT 34,595 92,163 148,474 147,965 189,724 86,409 68,487 -10.75%
Tax 1,896 2,642 -3,190 -22,963 -47,879 -17,920 -17,793 -
NP 36,491 94,805 145,284 125,002 141,845 68,489 50,694 -5.32%
-
NP to SH 34,366 78,743 133,915 103,784 118,080 60,786 50,837 -6.31%
-
Tax Rate -5.48% -2.87% 2.15% 15.52% 25.24% 20.74% 25.98% -
Total Cost 388,075 446,724 221,422 316,463 258,679 244,213 204,156 11.29%
-
Net Worth 1,215,284 1,184,198 1,122,969 595,544 546,181 448,735 419,396 19.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,696 31,910 7,284 63,613 61,067 41,473 15,015 2.77%
Div Payout % 51.49% 40.53% 5.44% 61.29% 51.72% 68.23% 29.54% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,215,284 1,184,198 1,122,969 595,544 546,181 448,735 419,396 19.39%
NOSH 887,068 883,730 877,320 517,864 505,723 487,756 487,669 10.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.59% 17.51% 39.62% 28.32% 35.41% 21.90% 19.89% -
ROE 2.83% 6.65% 11.93% 17.43% 21.62% 13.55% 12.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.86 61.28 41.80 85.25 79.20 64.11 52.26 -1.45%
EPS 3.87 8.91 15.26 20.04 23.35 12.46 10.42 -15.21%
DPS 2.00 3.62 0.83 12.50 12.08 8.50 3.08 -6.94%
NAPS 1.37 1.34 1.28 1.15 1.08 0.92 0.86 8.06%
Adjusted Per Share Value based on latest NOSH - 517,864
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.03 48.51 32.85 39.54 35.88 28.01 22.83 8.87%
EPS 3.08 7.05 12.00 9.30 10.58 5.44 4.55 -6.29%
DPS 1.59 2.86 0.65 5.70 5.47 3.72 1.34 2.89%
NAPS 1.0886 1.0608 1.0059 0.5335 0.4892 0.402 0.3757 19.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.56 2.02 1.85 2.28 2.04 1.45 1.58 -
P/RPS 3.26 3.30 4.43 2.67 2.58 2.26 3.02 1.28%
P/EPS 40.27 22.67 12.12 11.38 8.74 11.64 15.16 17.67%
EY 2.48 4.41 8.25 8.79 11.45 8.59 6.60 -15.04%
DY 1.28 1.79 0.45 5.48 5.92 5.86 1.95 -6.77%
P/NAPS 1.14 1.51 1.45 1.98 1.89 1.58 1.84 -7.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 19/08/14 20/08/13 03/08/12 21/07/11 30/07/10 30/07/09 -
Price 1.19 1.92 1.78 2.42 2.10 1.55 1.59 -
P/RPS 2.49 3.13 4.26 2.84 2.65 2.42 3.04 -3.27%
P/EPS 30.72 21.55 11.66 12.08 8.99 12.44 15.25 12.37%
EY 3.26 4.64 8.58 8.28 11.12 8.04 6.56 -10.99%
DY 1.68 1.89 0.47 5.17 5.75 5.48 1.94 -2.36%
P/NAPS 0.87 1.43 1.39 2.10 1.94 1.68 1.85 -11.81%

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