[THPLANT] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 45.47%
YoY- 129.07%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 788,474 751,589 901,968 619,367 515,375 480,927 627,531 3.87%
PBT 106,119 100,694 128,443 110,458 -201,946 -719,836 65,941 8.24%
Tax -34,963 -30,532 -42,499 -31,234 -39,141 21,690 -31,651 1.67%
NP 71,156 70,162 85,944 79,224 -241,087 -698,146 34,290 12.92%
-
NP to SH 53,281 54,203 59,987 58,898 -202,631 -625,281 21,766 16.07%
-
Tax Rate 32.95% 30.32% 33.09% 28.28% - - 48.00% -
Total Cost 717,318 681,427 816,024 540,143 756,462 1,179,073 593,241 3.21%
-
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 17,677 13,257 13,257 - - - 31,818 -9.32%
Div Payout % 33.18% 24.46% 22.10% - - - 146.19% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 715,919 680,565 680,565 618,695 556,826 768,950 1,316,937 -9.65%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.02% 9.34% 9.53% 12.79% -46.78% -145.17% 5.46% -
ROE 7.44% 7.96% 8.81% 9.52% -36.39% -81.32% 1.65% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 89.21 85.04 102.05 70.08 58.31 54.41 71.00 3.87%
EPS 6.03 6.13 6.79 6.66 -22.93 -70.75 2.46 16.10%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 3.60 -9.32%
NAPS 0.81 0.77 0.77 0.70 0.63 0.87 1.49 -9.65%
Adjusted Per Share Value based on latest NOSH - 883,851
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 70.63 67.32 80.79 55.48 46.17 43.08 56.21 3.87%
EPS 4.77 4.86 5.37 5.28 -18.15 -56.01 1.95 16.06%
DPS 1.58 1.19 1.19 0.00 0.00 0.00 2.85 -9.35%
NAPS 0.6413 0.6096 0.6096 0.5542 0.4988 0.6888 1.1797 -9.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.64 0.515 0.61 0.465 0.295 0.50 0.655 -
P/RPS 0.72 0.61 0.60 0.66 0.51 0.92 0.92 -3.99%
P/EPS 10.62 8.40 8.99 6.98 -1.29 -0.71 26.60 -14.17%
EY 9.42 11.91 11.13 14.33 -77.72 -141.49 3.76 16.52%
DY 3.13 2.91 2.46 0.00 0.00 0.00 5.50 -8.95%
P/NAPS 0.79 0.67 0.79 0.66 0.47 0.57 0.44 10.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 23/08/22 25/08/21 26/08/20 29/08/19 29/08/18 -
Price 0.595 0.54 0.55 0.52 0.34 0.39 0.70 -
P/RPS 0.67 0.64 0.54 0.74 0.58 0.72 0.99 -6.29%
P/EPS 9.87 8.81 8.10 7.80 -1.48 -0.55 28.42 -16.14%
EY 10.13 11.36 12.34 12.81 -67.43 -181.40 3.52 19.24%
DY 3.36 2.78 2.73 0.00 0.00 0.00 5.14 -6.83%
P/NAPS 0.73 0.70 0.71 0.74 0.54 0.45 0.47 7.60%

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