[THPLANT] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 20.03%
YoY- -41.2%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 661,864 484,744 424,566 541,529 366,706 441,465 400,524 8.72%
PBT 167,266 -465 34,595 92,163 148,474 147,965 189,724 -2.07%
Tax 7,377 13,186 1,896 2,642 -3,190 -22,963 -47,879 -
NP 174,643 12,721 36,491 94,805 145,284 125,002 141,845 3.52%
-
NP to SH 165,033 50,842 34,366 78,743 133,915 103,784 118,080 5.73%
-
Tax Rate -4.41% - -5.48% -2.87% 2.15% 15.52% 25.24% -
Total Cost 487,221 472,023 388,075 446,724 221,422 316,463 258,679 11.11%
-
Net Worth 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 546,181 15.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 53,031 - 17,696 31,910 7,284 63,613 61,067 -2.32%
Div Payout % 32.13% - 51.49% 40.53% 5.44% 61.29% 51.72% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 595,544 546,181 15.65%
NOSH 883,851 883,851 887,068 883,730 877,320 517,864 505,723 9.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.39% 2.62% 8.59% 17.51% 39.62% 28.32% 35.41% -
ROE 12.62% 3.99% 2.83% 6.65% 11.93% 17.43% 21.62% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 74.88 54.84 47.86 61.28 41.80 85.25 79.20 -0.92%
EPS 18.67 5.75 3.87 8.91 15.26 20.04 23.35 -3.65%
DPS 6.00 0.00 2.00 3.62 0.83 12.50 12.08 -10.99%
NAPS 1.48 1.44 1.37 1.34 1.28 1.15 1.08 5.38%
Adjusted Per Share Value based on latest NOSH - 883,730
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.29 43.42 38.03 48.51 32.85 39.54 35.88 8.72%
EPS 14.78 4.55 3.08 7.05 12.00 9.30 10.58 5.72%
DPS 4.75 0.00 1.59 2.86 0.65 5.70 5.47 -2.32%
NAPS 1.1717 1.1401 1.0886 1.0608 1.0059 0.5335 0.4892 15.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.16 1.09 1.56 2.02 1.85 2.28 2.04 -
P/RPS 1.55 1.99 3.26 3.30 4.43 2.67 2.58 -8.13%
P/EPS 6.21 18.95 40.27 22.67 12.12 11.38 8.74 -5.53%
EY 16.10 5.28 2.48 4.41 8.25 8.79 11.45 5.83%
DY 5.17 0.00 1.28 1.79 0.45 5.48 5.92 -2.23%
P/NAPS 0.78 0.76 1.14 1.51 1.45 1.98 1.89 -13.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 26/08/16 28/08/15 19/08/14 20/08/13 03/08/12 21/07/11 -
Price 1.12 1.10 1.19 1.92 1.78 2.42 2.10 -
P/RPS 1.50 2.01 2.49 3.13 4.26 2.84 2.65 -9.04%
P/EPS 6.00 19.12 30.72 21.55 11.66 12.08 8.99 -6.51%
EY 16.67 5.23 3.26 4.64 8.58 8.28 11.12 6.97%
DY 5.36 0.00 1.68 1.89 0.47 5.17 5.75 -1.16%
P/NAPS 0.76 0.76 0.87 1.43 1.39 2.10 1.94 -14.44%

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