[THPLANT] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.82%
YoY- 86.65%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 544,697 414,510 407,838 432,268 324,798 258,976 269,185 12.45%
PBT 83,169 156,539 118,145 204,583 107,551 55,745 130,313 -7.20%
Tax 9,142 -21,873 -1,103 -51,054 -25,883 -9,822 -38,291 -
NP 92,311 134,666 117,042 153,529 81,668 45,923 92,022 0.05%
-
NP to SH 75,526 130,124 89,871 129,671 69,472 46,080 91,528 -3.15%
-
Tax Rate -10.99% 13.97% 0.93% 24.96% 24.07% 17.62% 29.38% -
Total Cost 452,386 279,844 290,796 278,739 243,130 213,053 177,163 16.90%
-
Net Worth 1,202,259 1,142,671 612,611 585,104 468,702 429,794 225,415 32.16%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 31,910 7,284 63,613 61,067 41,473 15,015 19,266 8.76%
Div Payout % 42.25% 5.60% 70.78% 47.09% 59.70% 32.59% 21.05% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,202,259 1,142,671 612,611 585,104 468,702 429,794 225,415 32.16%
NOSH 884,014 878,978 519,162 508,786 488,231 488,403 196,013 28.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.95% 32.49% 28.70% 35.52% 25.14% 17.73% 34.19% -
ROE 6.28% 11.39% 14.67% 22.16% 14.82% 10.72% 40.60% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 61.62 47.16 78.56 84.96 66.53 53.03 137.33 -12.49%
EPS 8.54 14.80 17.31 25.49 14.23 9.43 46.69 -24.64%
DPS 3.62 0.83 12.50 12.00 8.50 3.07 9.83 -15.33%
NAPS 1.36 1.30 1.18 1.15 0.96 0.88 1.15 2.83%
Adjusted Per Share Value based on latest NOSH - 508,786
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 61.63 46.90 46.14 48.91 36.75 29.30 30.46 12.45%
EPS 8.55 14.72 10.17 14.67 7.86 5.21 10.36 -3.14%
DPS 3.61 0.82 7.20 6.91 4.69 1.70 2.18 8.76%
NAPS 1.3603 1.2928 0.6931 0.662 0.5303 0.4863 0.255 32.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.73 1.72 2.38 1.95 1.51 1.58 3.10 -
P/RPS 2.81 3.65 3.03 2.30 2.27 2.98 2.26 3.69%
P/EPS 20.25 11.62 13.75 7.65 10.61 16.75 6.64 20.41%
EY 4.94 8.61 7.27 13.07 9.42 5.97 15.06 -16.94%
DY 2.09 0.48 5.25 6.16 5.63 1.95 3.17 -6.70%
P/NAPS 1.27 1.32 2.02 1.70 1.57 1.80 2.70 -11.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 09/11/09 - -
Price 1.63 1.90 2.34 1.99 1.66 1.55 0.00 -
P/RPS 2.65 4.03 2.98 2.34 2.50 2.92 0.00 -
P/EPS 19.08 12.83 13.52 7.81 11.67 16.43 0.00 -
EY 5.24 7.79 7.40 12.81 8.57 6.09 0.00 -
DY 2.22 0.44 5.34 6.03 5.12 1.98 0.00 -
P/NAPS 1.20 1.46 1.98 1.73 1.73 1.76 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