[THPLANT] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.09%
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 681,092 521,560 424,744 544,697 414,510 407,838 432,268 7.86%
PBT 164,158 10,059 30,797 83,169 156,539 118,145 204,583 -3.59%
Tax 1,130 13,320 1,905 9,142 -21,873 -1,103 -51,054 -
NP 165,288 23,379 32,702 92,311 134,666 117,042 153,529 1.23%
-
NP to SH 157,312 63,825 28,357 75,526 130,124 89,871 129,671 3.26%
-
Tax Rate -0.69% -132.42% -6.19% -10.99% 13.97% 0.93% 24.96% -
Total Cost 515,804 498,181 392,042 452,386 279,844 290,796 278,739 10.79%
-
Net Worth 1,316,937 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 14.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 67,172 - 17,696 31,910 7,284 63,613 61,067 1.59%
Div Payout % 42.70% - 62.41% 42.25% 5.60% 70.78% 47.09% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,316,937 1,290,422 1,211,862 1,202,259 1,142,671 612,611 585,104 14.46%
NOSH 883,851 883,851 884,571 884,014 878,978 519,162 508,786 9.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 24.27% 4.48% 7.70% 16.95% 32.49% 28.70% 35.52% -
ROE 11.95% 4.95% 2.34% 6.28% 11.39% 14.67% 22.16% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.06 59.01 48.02 61.62 47.16 78.56 84.96 -1.61%
EPS 17.80 7.22 3.21 8.54 14.80 17.31 25.49 -5.80%
DPS 7.60 0.00 2.00 3.62 0.83 12.50 12.00 -7.32%
NAPS 1.49 1.46 1.37 1.36 1.30 1.18 1.15 4.40%
Adjusted Per Share Value based on latest NOSH - 884,014
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.01 46.72 38.05 48.79 37.13 36.53 38.72 7.86%
EPS 14.09 5.72 2.54 6.77 11.66 8.05 11.62 3.26%
DPS 6.02 0.00 1.59 2.86 0.65 5.70 5.47 1.60%
NAPS 1.1797 1.1559 1.0855 1.0769 1.0236 0.5488 0.5241 14.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.11 1.11 1.37 1.73 1.72 2.38 1.95 -
P/RPS 1.44 1.88 2.85 2.81 3.65 3.03 2.30 -7.50%
P/EPS 6.24 15.37 42.74 20.25 11.62 13.75 7.65 -3.33%
EY 16.03 6.51 2.34 4.94 8.61 7.27 13.07 3.45%
DY 6.85 0.00 1.46 2.09 0.48 5.25 6.16 1.78%
P/NAPS 0.74 0.76 1.00 1.27 1.32 2.02 1.70 -12.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 28/11/16 27/11/15 19/11/14 18/11/13 30/10/12 20/10/11 -
Price 1.08 1.12 1.26 1.63 1.90 2.34 1.99 -
P/RPS 1.40 1.90 2.62 2.65 4.03 2.98 2.34 -8.19%
P/EPS 6.07 15.51 39.30 19.08 12.83 13.52 7.81 -4.11%
EY 16.48 6.45 2.54 5.24 7.79 7.40 12.81 4.28%
DY 7.04 0.00 1.59 2.22 0.44 5.34 6.03 2.61%
P/NAPS 0.72 0.77 0.92 1.20 1.46 1.98 1.73 -13.58%

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