[THPLANT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.03%
YoY- 47.94%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 480,927 627,531 661,864 484,744 424,566 541,529 366,706 4.62%
PBT -719,836 65,941 167,266 -465 34,595 92,163 148,474 -
Tax 21,690 -31,651 7,377 13,186 1,896 2,642 -3,190 -
NP -698,146 34,290 174,643 12,721 36,491 94,805 145,284 -
-
NP to SH -625,281 21,766 165,033 50,842 34,366 78,743 133,915 -
-
Tax Rate - 48.00% -4.41% - -5.48% -2.87% 2.15% -
Total Cost 1,179,073 593,241 487,221 472,023 388,075 446,724 221,422 32.12%
-
Net Worth 768,950 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 -6.11%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 31,818 53,031 - 17,696 31,910 7,284 -
Div Payout % - 146.19% 32.13% - 51.49% 40.53% 5.44% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 768,950 1,316,937 1,308,099 1,272,745 1,215,284 1,184,198 1,122,969 -6.11%
NOSH 883,851 883,851 883,851 883,851 887,068 883,730 877,320 0.12%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -145.17% 5.46% 26.39% 2.62% 8.59% 17.51% 39.62% -
ROE -81.32% 1.65% 12.62% 3.99% 2.83% 6.65% 11.93% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.41 71.00 74.88 54.84 47.86 61.28 41.80 4.49%
EPS -70.75 2.46 18.67 5.75 3.87 8.91 15.26 -
DPS 0.00 3.60 6.00 0.00 2.00 3.62 0.83 -
NAPS 0.87 1.49 1.48 1.44 1.37 1.34 1.28 -6.22%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.08 56.21 59.29 43.42 38.03 48.51 32.85 4.61%
EPS -56.01 1.95 14.78 4.55 3.08 7.05 12.00 -
DPS 0.00 2.85 4.75 0.00 1.59 2.86 0.65 -
NAPS 0.6888 1.1797 1.1717 1.1401 1.0886 1.0608 1.0059 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.50 0.655 1.16 1.09 1.56 2.02 1.85 -
P/RPS 0.92 0.92 1.55 1.99 3.26 3.30 4.43 -23.03%
P/EPS -0.71 26.60 6.21 18.95 40.27 22.67 12.12 -
EY -141.49 3.76 16.10 5.28 2.48 4.41 8.25 -
DY 0.00 5.50 5.17 0.00 1.28 1.79 0.45 -
P/NAPS 0.57 0.44 0.78 0.76 1.14 1.51 1.45 -14.40%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 21/08/17 26/08/16 28/08/15 19/08/14 20/08/13 -
Price 0.39 0.70 1.12 1.10 1.19 1.92 1.78 -
P/RPS 0.72 0.99 1.50 2.01 2.49 3.13 4.26 -25.63%
P/EPS -0.55 28.42 6.00 19.12 30.72 21.55 11.66 -
EY -181.40 3.52 16.67 5.23 3.26 4.64 8.58 -
DY 0.00 5.14 5.36 0.00 1.68 1.89 0.47 -
P/NAPS 0.45 0.47 0.76 0.76 0.87 1.43 1.39 -17.12%

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