[THPLANT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.77%
YoY- -30.69%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 375,846 434,835 365,972 304,358 245,552 184,769 120,683 20.82%
PBT 185,852 183,022 144,552 70,912 109,822 84,590 47,998 25.28%
Tax -18,316 -33,257 -36,137 -13,848 -32,262 -21,156 -12,338 6.80%
NP 167,536 149,765 108,415 57,064 77,560 63,434 35,660 29.38%
-
NP to SH 156,554 124,829 89,482 53,807 77,633 64,118 35,660 27.93%
-
Tax Rate 9.86% 18.17% 25.00% 19.53% 29.38% 25.01% 25.71% -
Total Cost 208,310 285,070 257,557 247,294 167,992 121,335 85,023 16.09%
-
Net Worth 1,121,878 625,955 512,968 453,767 200,202 201,967 156,768 38.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,284 63,613 61,067 41,473 34,281 65,870 24,495 -18.28%
Div Payout % 4.65% 50.96% 68.25% 77.08% 44.16% 102.73% 68.69% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,121,878 625,955 512,968 453,767 200,202 201,967 156,768 38.77%
NOSH 728,492 508,906 488,541 487,922 200,202 196,084 195,960 24.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 44.58% 34.44% 29.62% 18.75% 31.59% 34.33% 29.55% -
ROE 13.95% 19.94% 17.44% 11.86% 38.78% 31.75% 22.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.59 85.44 74.91 62.38 122.65 94.23 61.59 -2.90%
EPS 21.49 24.53 18.32 11.03 38.78 32.70 18.20 2.80%
DPS 1.00 12.50 12.50 8.50 17.12 33.60 12.50 -34.33%
NAPS 1.54 1.23 1.05 0.93 1.00 1.03 0.80 11.52%
Adjusted Per Share Value based on latest NOSH - 487,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.67 38.95 32.78 27.26 22.00 16.55 10.81 20.82%
EPS 14.02 11.18 8.02 4.82 6.95 5.74 3.19 27.95%
DPS 0.65 5.70 5.47 3.72 3.07 5.90 2.19 -18.31%
NAPS 1.0049 0.5607 0.4595 0.4065 0.1793 0.1809 0.1404 38.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.99 2.12 2.08 1.46 2.29 3.38 2.61 -
P/RPS 3.86 2.48 2.78 2.34 1.87 3.59 4.24 -1.55%
P/EPS 9.26 8.64 11.36 13.24 5.91 10.34 14.34 -7.02%
EY 10.80 11.57 8.81 7.55 16.93 9.67 6.97 7.56%
DY 0.50 5.90 6.01 5.82 7.48 9.94 4.79 -31.35%
P/NAPS 1.29 1.72 1.98 1.57 2.29 3.28 3.26 -14.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 21/02/12 21/02/11 22/02/10 - - 12/02/07 -
Price 2.02 2.75 1.90 1.49 0.00 0.00 2.86 -
P/RPS 3.92 3.22 2.54 2.39 0.00 0.00 4.64 -2.76%
P/EPS 9.40 11.21 10.37 13.51 0.00 0.00 15.72 -8.20%
EY 10.64 8.92 9.64 7.40 0.00 0.00 6.36 8.94%
DY 0.50 4.55 6.58 5.70 0.00 0.00 4.37 -30.30%
P/NAPS 1.31 2.24 1.81 1.60 0.00 0.00 3.57 -15.37%

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