[THPLANT] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 18.73%
YoY- 145.04%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 823,820 754,836 909,494 657,803 546,798 476,025 578,904 6.05%
PBT 120,076 105,361 92,629 132,377 -115,379 -744,957 19,884 34.90%
Tax -41,783 -30,288 -30,304 -37,254 -61,831 29,320 -22,266 11.04%
NP 78,293 75,073 62,325 95,123 -177,210 -715,637 -2,382 -
-
NP to SH 57,274 57,389 47,549 69,931 -155,250 -637,087 -9,491 -
-
Tax Rate 34.80% 28.75% 32.72% 28.14% - - 111.98% -
Total Cost 745,527 679,763 847,169 562,680 724,008 1,191,662 581,286 4.23%
-
Net Worth 926,589 698,242 671,726 645,211 583,341 733,596 1,299,260 -5.47%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 17,677 13,257 13,257 - - - 17,677 0.00%
Div Payout % 30.86% 23.10% 27.88% - - - 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 926,589 698,242 671,726 645,211 583,341 733,596 1,299,260 -5.47%
NOSH 1,116,373 883,851 883,851 883,851 883,851 883,851 883,851 3.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.50% 9.95% 6.85% 14.46% -32.41% -150.34% -0.41% -
ROE 6.18% 8.22% 7.08% 10.84% -26.61% -86.84% -0.73% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 73.79 85.40 102.90 74.42 61.87 53.86 65.50 2.00%
EPS 5.13 6.49 5.38 7.91 -17.57 -72.08 -1.07 -
DPS 1.58 1.50 1.50 0.00 0.00 0.00 2.00 -3.84%
NAPS 0.83 0.79 0.76 0.73 0.66 0.83 1.47 -9.07%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 73.79 67.62 81.47 58.92 48.98 42.64 51.86 6.04%
EPS 5.13 5.14 4.26 6.26 -13.91 -57.07 -0.85 -
DPS 1.58 1.19 1.19 0.00 0.00 0.00 1.58 0.00%
NAPS 0.83 0.6255 0.6017 0.578 0.5225 0.6571 1.1638 -5.47%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.57 0.54 0.395 0.55 0.42 0.30 0.68 -
P/RPS 0.77 0.63 0.38 0.74 0.68 0.56 1.04 -4.88%
P/EPS 11.11 8.32 7.34 6.95 -2.39 -0.42 -63.33 -
EY 9.00 12.02 13.62 14.39 -41.82 -240.27 -1.58 -
DY 2.78 2.78 3.80 0.00 0.00 0.00 2.94 -0.92%
P/NAPS 0.69 0.68 0.52 0.75 0.64 0.36 0.46 6.98%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 10/11/22 24/11/21 26/11/20 26/11/19 26/11/18 -
Price 0.645 0.515 0.505 0.735 0.53 0.50 0.57 -
P/RPS 0.87 0.60 0.49 0.99 0.86 0.93 0.87 0.00%
P/EPS 12.57 7.93 9.39 9.29 -3.02 -0.69 -53.08 -
EY 7.95 12.61 10.65 10.76 -33.14 -144.16 -1.88 -
DY 2.45 2.91 2.97 0.00 0.00 0.00 3.51 -5.81%
P/NAPS 0.78 0.65 0.66 1.01 0.80 0.60 0.39 12.23%

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