[THPLANT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 64.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 304,358 245,552 184,769 120,683 0 -
PBT 70,912 109,822 84,590 47,998 0 -
Tax -13,848 -32,262 -21,156 -12,338 0 -
NP 57,064 77,560 63,434 35,660 0 -
-
NP to SH 53,807 77,633 64,118 35,660 0 -
-
Tax Rate 19.53% 29.38% 25.01% 25.71% - -
Total Cost 247,294 167,992 121,335 85,023 0 -
-
Net Worth 453,767 200,202 201,967 156,768 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 41,473 34,281 65,870 24,495 - -
Div Payout % 77.08% 44.16% 102.73% 68.69% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 453,767 200,202 201,967 156,768 0 -
NOSH 487,922 200,202 196,084 195,960 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.75% 31.59% 34.33% 29.55% 0.00% -
ROE 11.86% 38.78% 31.75% 22.75% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 62.38 122.65 94.23 61.59 0.00 -
EPS 11.03 38.78 32.70 18.20 0.00 -
DPS 8.50 17.12 33.60 12.50 0.00 -
NAPS 0.93 1.00 1.03 0.80 0.63 10.21%
Adjusted Per Share Value based on latest NOSH - 195,960
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.26 22.00 16.55 10.81 0.00 -
EPS 4.82 6.95 5.74 3.19 0.00 -
DPS 3.72 3.07 5.90 2.19 0.00 -
NAPS 0.4065 0.1793 0.1809 0.1404 0.63 -10.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 1.46 2.29 3.38 2.61 0.00 -
P/RPS 2.34 1.87 3.59 4.24 0.00 -
P/EPS 13.24 5.91 10.34 14.34 0.00 -
EY 7.55 16.93 9.67 6.97 0.00 -
DY 5.82 7.48 9.94 4.79 0.00 -
P/NAPS 1.57 2.29 3.28 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/10 - - 12/02/07 - -
Price 1.49 0.00 0.00 2.86 0.00 -
P/RPS 2.39 0.00 0.00 4.64 0.00 -
P/EPS 13.51 0.00 0.00 15.72 0.00 -
EY 7.40 0.00 0.00 6.36 0.00 -
DY 5.70 0.00 0.00 4.37 0.00 -
P/NAPS 1.60 0.00 0.00 3.57 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