[THPLANT] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 28.8%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 469,952 375,846 434,835 365,972 304,358 245,552 184,769 16.81%
PBT 71,043 185,852 183,022 144,552 70,912 109,822 84,590 -2.86%
Tax 5,458 -18,316 -33,257 -36,137 -13,848 -32,262 -21,156 -
NP 76,501 167,536 149,765 108,415 57,064 77,560 63,434 3.16%
-
NP to SH 63,107 156,554 124,829 89,482 53,807 77,633 64,118 -0.26%
-
Tax Rate -7.68% 9.86% 18.17% 25.00% 19.53% 29.38% 25.01% -
Total Cost 393,451 208,310 285,070 257,557 247,294 167,992 121,335 21.63%
-
Net Worth 1,190,037 1,121,878 625,955 512,968 453,767 200,202 201,967 34.35%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 31,910 7,284 63,613 61,067 41,473 34,281 65,870 -11.36%
Div Payout % 50.57% 4.65% 50.96% 68.25% 77.08% 44.16% 102.73% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,190,037 1,121,878 625,955 512,968 453,767 200,202 201,967 34.35%
NOSH 881,509 728,492 508,906 488,541 487,922 200,202 196,084 28.43%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.28% 44.58% 34.44% 29.62% 18.75% 31.59% 34.33% -
ROE 5.30% 13.95% 19.94% 17.44% 11.86% 38.78% 31.75% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 53.31 51.59 85.44 74.91 62.38 122.65 94.23 -9.04%
EPS 7.16 21.49 24.53 18.32 11.03 38.78 32.70 -22.34%
DPS 3.62 1.00 12.50 12.50 8.50 17.12 33.60 -30.99%
NAPS 1.35 1.54 1.23 1.05 0.93 1.00 1.03 4.60%
Adjusted Per Share Value based on latest NOSH - 488,541
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.10 33.67 38.95 32.78 27.26 22.00 16.55 16.82%
EPS 5.65 14.02 11.18 8.02 4.82 6.95 5.74 -0.26%
DPS 2.86 0.65 5.70 5.47 3.72 3.07 5.90 -11.35%
NAPS 1.066 1.0049 0.5607 0.4595 0.4065 0.1793 0.1809 34.35%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.88 1.99 2.12 2.08 1.46 2.29 3.38 -
P/RPS 3.53 3.86 2.48 2.78 2.34 1.87 3.59 -0.28%
P/EPS 26.26 9.26 8.64 11.36 13.24 5.91 10.34 16.78%
EY 3.81 10.80 11.57 8.81 7.55 16.93 9.67 -14.36%
DY 1.93 0.50 5.90 6.01 5.82 7.48 9.94 -23.88%
P/NAPS 1.39 1.29 1.72 1.98 1.57 2.29 3.28 -13.32%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 21/02/12 21/02/11 22/02/10 - - -
Price 1.82 2.02 2.75 1.90 1.49 0.00 0.00 -
P/RPS 3.41 3.92 3.22 2.54 2.39 0.00 0.00 -
P/EPS 25.42 9.40 11.21 10.37 13.51 0.00 0.00 -
EY 3.93 10.64 8.92 9.64 7.40 0.00 0.00 -
DY 1.99 0.50 4.55 6.58 5.70 0.00 0.00 -
P/NAPS 1.35 1.31 2.24 1.81 1.60 0.00 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