[THPLANT] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[THPLANT] TH PLANTATIONS BHD

Announcement Date

01-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 14.29%

YoY- 50.76%

Quarter Report

THPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	414,510	407,838	432,268	324,798	258,976	269,185	149,343	18.52%
YoY %	1.64%	-5.65%	33.09%	25.42%	-3.79%	80.25%	-	-
Horiz. %	277.56%	273.09%	289.45%	217.48%	173.41%	180.25%	100.00%	-
PBT	156,539	118,145	204,583	107,551	55,745	130,313	63,496	16.21%
YoY %	32.50%	-42.25%	90.22%	92.93%	-57.22%	105.23%	-	-
Horiz. %	246.53%	186.07%	322.20%	169.38%	87.79%	205.23%	100.00%	-
Tax	-21,873	-1,103	-51,054	-25,883	-9,822	-38,291	-13,729	8.06%
YoY %	-1,883.05%	97.84%	-97.25%	-163.52%	74.35%	-178.91%	-	-
Horiz. %	159.32%	8.03%	371.87%	188.53%	71.54%	278.91%	100.00%	-
NP	134,666	117,042	153,529	81,668	45,923	92,022	49,767	18.02%
YoY %	15.06%	-23.77%	87.99%	77.84%	-50.10%	84.91%	-	-
Horiz. %	270.59%	235.18%	308.50%	164.10%	92.28%	184.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,124	89,871	129,671	69,472	46,080	91,528	49,767	17.35%
YoY %	44.79%	-30.69%	86.65%	50.76%	-49.65%	83.91%	-	-
Horiz. %	261.47%	180.58%	260.56%	139.59%	92.59%	183.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.97%	0.93%	24.96%	24.07%	17.62%	29.38%	21.62%	-
YoY %	1,402.15%	-96.27%	3.70%	36.61%	-40.03%	35.89%	-	-
Horiz. %	64.62%	4.30%	115.45%	111.33%	81.50%	135.89%	100.00%	-
Total Cost	279,844	290,796	278,739	243,130	213,053	177,163	99,576	18.77%
YoY %	-3.77%	4.33%	14.65%	14.12%	20.26%	77.92%	-	-
Horiz. %	281.04%	292.03%	279.93%	244.17%	213.96%	177.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,142,671	612,611	585,104	468,702	429,794	225,415	178,353	36.24%
YoY %	86.52%	4.70%	24.83%	9.05%	90.67%	26.39%	-	-
Horiz. %	640.68%	343.48%	328.06%	262.79%	240.98%	126.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	7,284	63,613	61,067	41,473	15,015	19,266	24,496	-18.28%
YoY %	-88.55%	4.17%	47.25%	176.21%	-22.06%	-21.35%	-	-
Horiz. %	29.74%	259.69%	249.29%	169.31%	61.30%	78.65%	100.00%	-
Div Payout %	5.60%	70.78%	47.09%	59.70%	32.59%	21.05%	49.22%	-
YoY %	-92.09%	50.31%	-21.12%	83.19%	54.82%	-57.23%	-	-
Horiz. %	11.38%	143.80%	95.67%	121.29%	66.21%	42.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,142,671	612,611	585,104	468,702	429,794	225,415	178,353	36.24%
YoY %	86.52%	4.70%	24.83%	9.05%	90.67%	26.39%	-	-
Horiz. %	640.68%	343.48%	328.06%	262.79%	240.98%	126.39%	100.00%	-
NOSH	878,978	519,162	508,786	488,231	488,403	196,013	195,993	28.38%
YoY %	69.31%	2.04%	4.21%	-0.04%	149.17%	0.01%	-	-
Horiz. %	448.47%	264.89%	259.59%	249.11%	249.19%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	32.49%	28.70%	35.52%	25.14%	17.73%	34.19%	33.32%	-
YoY %	13.21%	-19.20%	41.29%	41.79%	-48.14%	2.61%	-	-
Horiz. %	97.51%	86.13%	106.60%	75.45%	53.21%	102.61%	100.00%	-
ROE	11.39%	14.67%	22.16%	14.82%	10.72%	40.60%	27.90%	-
YoY %	-22.36%	-33.80%	49.53%	38.25%	-73.60%	45.52%	-	-
Horiz. %	40.82%	52.58%	79.43%	53.12%	38.42%	145.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	47.16	78.56	84.96	66.53	53.03	137.33	76.20	-7.67%
YoY %	-39.97%	-7.53%	27.70%	25.46%	-61.38%	80.22%	-	-
Horiz. %	61.89%	103.10%	111.50%	87.31%	69.59%	180.22%	100.00%	-
EPS	14.80	17.31	25.49	14.23	9.43	46.69	25.39	-8.59%
YoY %	-14.50%	-32.09%	79.13%	50.90%	-79.80%	83.89%	-	-
Horiz. %	58.29%	68.18%	100.39%	56.05%	37.14%	183.89%	100.00%	-
DPS	0.83	12.50	12.00	8.50	3.07	9.83	12.50	-36.33%
YoY %	-93.36%	4.17%	41.18%	176.87%	-68.77%	-21.36%	-	-
Horiz. %	6.64%	100.00%	96.00%	68.00%	24.56%	78.64%	100.00%	-
NAPS	1.30	1.18	1.15	0.96	0.88	1.15	0.91	6.11%
YoY %	10.17%	2.61%	19.79%	9.09%	-23.48%	26.37%	-	-
Horiz. %	142.86%	129.67%	126.37%	105.49%	96.70%	126.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 488,231
RPS	46.90	46.14	48.91	36.75	29.30	30.46	16.90	18.52%
YoY %	1.65%	-5.66%	33.09%	25.43%	-3.81%	80.24%	-	-
Horiz. %	277.51%	273.02%	289.41%	217.46%	173.37%	180.24%	100.00%	-
EPS	14.72	10.17	14.67	7.86	5.21	10.36	5.63	17.35%
YoY %	44.74%	-30.67%	86.64%	50.86%	-49.71%	84.01%	-	-
Horiz. %	261.46%	180.64%	260.57%	139.61%	92.54%	184.01%	100.00%	-
DPS	0.82	7.20	6.91	4.69	1.70	2.18	2.77	-18.34%
YoY %	-88.61%	4.20%	47.33%	175.88%	-22.02%	-21.30%	-	-
Horiz. %	29.60%	259.93%	249.46%	169.31%	61.37%	78.70%	100.00%	-
NAPS	1.2928	0.6931	0.662	0.5303	0.4863	0.255	0.2018	36.24%
YoY %	86.52%	4.70%	24.83%	9.05%	90.71%	26.36%	-	-
Horiz. %	640.63%	343.46%	328.05%	262.78%	240.98%	126.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.72	2.38	1.95	1.51	1.58	3.10	3.30	-
P/RPS	3.65	3.03	2.30	2.27	2.98	2.26	4.33	-2.80%
YoY %	20.46%	31.74%	1.32%	-23.83%	31.86%	-47.81%	-	-
Horiz. %	84.30%	69.98%	53.12%	52.42%	68.82%	52.19%	100.00%	-
P/EPS	11.62	13.75	7.65	10.61	16.75	6.64	13.00	-1.85%
YoY %	-15.49%	79.74%	-27.90%	-36.66%	152.26%	-48.92%	-	-
Horiz. %	89.38%	105.77%	58.85%	81.62%	128.85%	51.08%	100.00%	-
EY	8.61	7.27	13.07	9.42	5.97	15.06	7.69	1.89%
YoY %	18.43%	-44.38%	38.75%	57.79%	-60.36%	95.84%	-	-
Horiz. %	111.96%	94.54%	169.96%	122.50%	77.63%	195.84%	100.00%	-
DY	0.48	5.25	6.16	5.63	1.95	3.17	3.79	-29.11%
YoY %	-90.86%	-14.77%	9.41%	188.72%	-38.49%	-16.36%	-	-
Horiz. %	12.66%	138.52%	162.53%	148.55%	51.45%	83.64%	100.00%	-
P/NAPS	1.32	2.02	1.70	1.57	1.80	2.70	3.63	-15.50%
YoY %	-34.65%	18.82%	8.28%	-12.78%	-33.33%	-25.62%	-	-
Horiz. %	36.36%	55.65%	46.83%	43.25%	49.59%	74.38%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/13	30/10/12	20/10/11	01/11/10	09/11/09	-	-	-
Price	1.90	2.34	1.99	1.66	1.55	0.00	0.00	-
P/RPS	4.03	2.98	2.34	2.50	2.92	0.00	0.00	-
YoY %	35.23%	27.35%	-6.40%	-14.38%	0.00%	0.00%	-	-
Horiz. %	138.01%	102.05%	80.14%	85.62%	100.00%	-	-	-
P/EPS	12.83	13.52	7.81	11.67	16.43	0.00	0.00	-
YoY %	-5.10%	73.11%	-33.08%	-28.97%	0.00%	0.00%	-	-
Horiz. %	78.09%	82.29%	47.53%	71.03%	100.00%	-	-	-
EY	7.79	7.40	12.81	8.57	6.09	0.00	0.00	-
YoY %	5.27%	-42.23%	49.47%	40.72%	0.00%	0.00%	-	-
Horiz. %	127.91%	121.51%	210.34%	140.72%	100.00%	-	-	-
DY	0.44	5.34	6.03	5.12	1.98	0.00	0.00	-
YoY %	-91.76%	-11.44%	17.77%	158.59%	0.00%	0.00%	-	-
Horiz. %	22.22%	269.70%	304.55%	258.59%	100.00%	-	-	-
P/NAPS	1.46	1.98	1.73	1.73	1.76	0.00	0.00	-
YoY %	-26.26%	14.45%	0.00%	-1.70%	0.00%	0.00%	-	-
Horiz. %	82.95%	112.50%	98.30%	98.30%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos