[THPLANT] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -143.6%
YoY- -106.03%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 657,803 546,798 476,025 578,904 681,092 521,560 424,744 7.55%
PBT 132,377 -115,379 -744,957 19,884 164,158 10,059 30,797 27.48%
Tax -37,254 -61,831 29,320 -22,266 1,130 13,320 1,905 -
NP 95,123 -177,210 -715,637 -2,382 165,288 23,379 32,702 19.45%
-
NP to SH 69,931 -155,250 -637,087 -9,491 157,312 63,825 28,357 16.21%
-
Tax Rate 28.14% - - 111.98% -0.69% -132.42% -6.19% -
Total Cost 562,680 724,008 1,191,662 581,286 515,804 498,181 392,042 6.20%
-
Net Worth 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 1,211,862 -9.96%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 17,677 67,172 - 17,696 -
Div Payout % - - - 0.00% 42.70% - 62.41% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 645,211 583,341 733,596 1,299,260 1,316,937 1,290,422 1,211,862 -9.96%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 884,571 -0.01%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.46% -32.41% -150.34% -0.41% 24.27% 4.48% 7.70% -
ROE 10.84% -26.61% -86.84% -0.73% 11.95% 4.95% 2.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 74.42 61.87 53.86 65.50 77.06 59.01 48.02 7.56%
EPS 7.91 -17.57 -72.08 -1.07 17.80 7.22 3.21 16.20%
DPS 0.00 0.00 0.00 2.00 7.60 0.00 2.00 -
NAPS 0.73 0.66 0.83 1.47 1.49 1.46 1.37 -9.95%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 74.42 61.87 53.86 65.50 77.06 59.01 48.06 7.55%
EPS 7.91 -17.57 -72.08 -1.07 17.80 7.22 3.21 16.20%
DPS 0.00 0.00 0.00 2.00 7.60 0.00 2.00 -
NAPS 0.73 0.66 0.83 1.47 1.49 1.46 1.3711 -9.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.55 0.42 0.30 0.68 1.11 1.11 1.37 -
P/RPS 0.74 0.68 0.56 1.04 1.44 1.88 2.85 -20.11%
P/EPS 6.95 -2.39 -0.42 -63.33 6.24 15.37 42.74 -26.09%
EY 14.39 -41.82 -240.27 -1.58 16.03 6.51 2.34 35.31%
DY 0.00 0.00 0.00 2.94 6.85 0.00 1.46 -
P/NAPS 0.75 0.64 0.36 0.46 0.74 0.76 1.00 -4.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 26/11/20 26/11/19 26/11/18 22/11/17 28/11/16 27/11/15 -
Price 0.735 0.53 0.50 0.57 1.08 1.12 1.26 -
P/RPS 0.99 0.86 0.93 0.87 1.40 1.90 2.62 -14.96%
P/EPS 9.29 -3.02 -0.69 -53.08 6.07 15.51 39.30 -21.34%
EY 10.76 -33.14 -144.16 -1.88 16.48 6.45 2.54 27.17%
DY 0.00 0.00 0.00 3.51 7.04 0.00 1.59 -
P/NAPS 1.01 0.80 0.60 0.39 0.72 0.77 0.92 1.56%

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