[THPLANT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.36%
YoY- -49.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 407,838 432,268 324,798 258,976 269,185 149,343 84,408 29.99%
PBT 118,145 204,583 107,551 55,745 130,313 63,496 29,835 25.75%
Tax -1,103 -51,054 -25,883 -9,822 -38,291 -13,729 -8,190 -28.38%
NP 117,042 153,529 81,668 45,923 92,022 49,767 21,645 32.45%
-
NP to SH 89,871 129,671 69,472 46,080 91,528 49,767 21,645 26.75%
-
Tax Rate 0.93% 24.96% 24.07% 17.62% 29.38% 21.62% 27.45% -
Total Cost 290,796 278,739 243,130 213,053 177,163 99,576 62,763 29.08%
-
Net Worth 612,611 585,104 468,702 429,794 225,415 178,353 145,178 27.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 63,613 61,067 41,473 15,015 19,266 24,496 - -
Div Payout % 70.78% 47.09% 59.70% 32.59% 21.05% 49.22% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 612,611 585,104 468,702 429,794 225,415 178,353 145,178 27.09%
NOSH 519,162 508,786 488,231 488,403 196,013 195,993 196,186 17.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.70% 35.52% 25.14% 17.73% 34.19% 33.32% 25.64% -
ROE 14.67% 22.16% 14.82% 10.72% 40.60% 27.90% 14.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.56 84.96 66.53 53.03 137.33 76.20 43.02 10.54%
EPS 17.31 25.49 14.23 9.43 46.69 25.39 11.03 7.79%
DPS 12.50 12.00 8.50 3.07 9.83 12.50 0.00 -
NAPS 1.18 1.15 0.96 0.88 1.15 0.91 0.74 8.07%
Adjusted Per Share Value based on latest NOSH - 488,403
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.53 38.72 29.09 23.20 24.11 13.38 7.56 29.99%
EPS 8.05 11.62 6.22 4.13 8.20 4.46 1.94 26.73%
DPS 5.70 5.47 3.72 1.34 1.73 2.19 0.00 -
NAPS 0.5488 0.5241 0.4198 0.385 0.2019 0.1598 0.13 27.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.95 1.51 1.58 3.10 3.30 1.95 -
P/RPS 3.03 2.30 2.27 2.98 2.26 4.33 4.53 -6.47%
P/EPS 13.75 7.65 10.61 16.75 6.64 13.00 17.67 -4.09%
EY 7.27 13.07 9.42 5.97 15.06 7.69 5.66 4.25%
DY 5.25 6.16 5.63 1.95 3.17 3.79 0.00 -
P/NAPS 2.02 1.70 1.57 1.80 2.70 3.63 2.64 -4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 20/10/11 01/11/10 09/11/09 - - - -
Price 2.34 1.99 1.66 1.55 0.00 0.00 0.00 -
P/RPS 2.98 2.34 2.50 2.92 0.00 0.00 0.00 -
P/EPS 13.52 7.81 11.67 16.43 0.00 0.00 0.00 -
EY 7.40 12.81 8.57 6.09 0.00 0.00 0.00 -
DY 5.34 6.03 5.12 1.98 0.00 0.00 0.00 -
P/NAPS 1.98 1.73 1.73 1.76 0.00 0.00 0.00 -

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