[THPLANT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.83%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 521,560 424,744 544,697 414,510 407,838 432,268 324,798 8.20%
PBT 10,059 30,797 83,169 156,539 118,145 204,583 107,551 -32.60%
Tax 13,320 1,905 9,142 -21,873 -1,103 -51,054 -25,883 -
NP 23,379 32,702 92,311 134,666 117,042 153,529 81,668 -18.80%
-
NP to SH 63,825 28,357 75,526 130,124 89,871 129,671 69,472 -1.40%
-
Tax Rate -132.42% -6.19% -10.99% 13.97% 0.93% 24.96% 24.07% -
Total Cost 498,181 392,042 452,386 279,844 290,796 278,739 243,130 12.68%
-
Net Worth 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 468,702 18.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 17,696 31,910 7,284 63,613 61,067 41,473 -
Div Payout % - 62.41% 42.25% 5.60% 70.78% 47.09% 59.70% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 468,702 18.36%
NOSH 883,851 884,571 884,014 878,978 519,162 508,786 488,231 10.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.48% 7.70% 16.95% 32.49% 28.70% 35.52% 25.14% -
ROE 4.95% 2.34% 6.28% 11.39% 14.67% 22.16% 14.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.01 48.02 61.62 47.16 78.56 84.96 66.53 -1.97%
EPS 7.22 3.21 8.54 14.80 17.31 25.49 14.23 -10.68%
DPS 0.00 2.00 3.62 0.83 12.50 12.00 8.50 -
NAPS 1.46 1.37 1.36 1.30 1.18 1.15 0.96 7.23%
Adjusted Per Share Value based on latest NOSH - 878,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.72 38.05 48.79 37.13 36.53 38.72 29.09 8.20%
EPS 5.72 2.54 6.77 11.66 8.05 11.62 6.22 -1.38%
DPS 0.00 1.59 2.86 0.65 5.70 5.47 3.72 -
NAPS 1.1559 1.0855 1.0769 1.0236 0.5488 0.5241 0.4198 18.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.37 1.73 1.72 2.38 1.95 1.51 -
P/RPS 1.88 2.85 2.81 3.65 3.03 2.30 2.27 -3.09%
P/EPS 15.37 42.74 20.25 11.62 13.75 7.65 10.61 6.36%
EY 6.51 2.34 4.94 8.61 7.27 13.07 9.42 -5.96%
DY 0.00 1.46 2.09 0.48 5.25 6.16 5.63 -
P/NAPS 0.76 1.00 1.27 1.32 2.02 1.70 1.57 -11.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 01/11/10 -
Price 1.12 1.26 1.63 1.90 2.34 1.99 1.66 -
P/RPS 1.90 2.62 2.65 4.03 2.98 2.34 2.50 -4.46%
P/EPS 15.51 39.30 19.08 12.83 13.52 7.81 11.67 4.85%
EY 6.45 2.54 5.24 7.79 7.40 12.81 8.57 -4.62%
DY 0.00 1.59 2.22 0.44 5.34 6.03 5.12 -
P/NAPS 0.77 0.92 1.20 1.46 1.98 1.73 1.73 -12.61%

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