[THPLANT] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 11.88%
YoY- 67.59%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 751,589 901,968 619,367 515,375 480,927 627,531 661,864 2.14%
PBT 100,694 128,443 110,458 -201,946 -719,836 65,941 167,266 -8.10%
Tax -30,532 -42,499 -31,234 -39,141 21,690 -31,651 7,377 -
NP 70,162 85,944 79,224 -241,087 -698,146 34,290 174,643 -14.09%
-
NP to SH 54,203 59,987 58,898 -202,631 -625,281 21,766 165,033 -16.92%
-
Tax Rate 30.32% 33.09% 28.28% - - 48.00% -4.41% -
Total Cost 681,427 816,024 540,143 756,462 1,179,073 593,241 487,221 5.74%
-
Net Worth 680,565 680,565 618,695 556,826 768,950 1,316,937 1,308,099 -10.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,257 13,257 - - - 31,818 53,031 -20.62%
Div Payout % 24.46% 22.10% - - - 146.19% 32.13% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 680,565 680,565 618,695 556,826 768,950 1,316,937 1,308,099 -10.31%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.34% 9.53% 12.79% -46.78% -145.17% 5.46% 26.39% -
ROE 7.96% 8.81% 9.52% -36.39% -81.32% 1.65% 12.62% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 85.04 102.05 70.08 58.31 54.41 71.00 74.88 2.14%
EPS 6.13 6.79 6.66 -22.93 -70.75 2.46 18.67 -16.93%
DPS 1.50 1.50 0.00 0.00 0.00 3.60 6.00 -20.62%
NAPS 0.77 0.77 0.70 0.63 0.87 1.49 1.48 -10.31%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.32 80.79 55.48 46.17 43.08 56.21 59.29 2.13%
EPS 4.86 5.37 5.28 -18.15 -56.01 1.95 14.78 -16.91%
DPS 1.19 1.19 0.00 0.00 0.00 2.85 4.75 -20.59%
NAPS 0.6096 0.6096 0.5542 0.4988 0.6888 1.1797 1.1717 -10.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.515 0.61 0.465 0.295 0.50 0.655 1.16 -
P/RPS 0.61 0.60 0.66 0.51 0.92 0.92 1.55 -14.38%
P/EPS 8.40 8.99 6.98 -1.29 -0.71 26.60 6.21 5.16%
EY 11.91 11.13 14.33 -77.72 -141.49 3.76 16.10 -4.89%
DY 2.91 2.46 0.00 0.00 0.00 5.50 5.17 -9.13%
P/NAPS 0.67 0.79 0.66 0.47 0.57 0.44 0.78 -2.50%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 23/08/22 25/08/21 26/08/20 29/08/19 29/08/18 21/08/17 -
Price 0.54 0.55 0.52 0.34 0.39 0.70 1.12 -
P/RPS 0.64 0.54 0.74 0.58 0.72 0.99 1.50 -13.22%
P/EPS 8.81 8.10 7.80 -1.48 -0.55 28.42 6.00 6.60%
EY 11.36 12.34 12.81 -67.43 -181.40 3.52 16.67 -6.18%
DY 2.78 2.73 0.00 0.00 0.00 5.14 5.36 -10.36%
P/NAPS 0.70 0.71 0.74 0.54 0.45 0.47 0.76 -1.36%

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