[THPLANT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.74%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 454,826 363,812 321,590 237,748 213,817 126,875 21,186 66.63%
PBT 177,452 148,029 84,857 90,284 108,331 53,958 6,717 72.49%
Tax -36,395 -36,290 -15,657 -26,601 -27,717 -13,806 -1,971 62.50%
NP 141,057 111,739 69,200 63,683 80,614 40,152 4,746 75.90%
-
NP to SH 116,062 93,525 63,223 63,084 81,344 40,152 4,746 70.28%
-
Tax Rate 20.51% 24.52% 18.45% 29.46% 25.59% 25.59% 29.34% -
Total Cost 313,769 252,073 252,390 174,065 133,203 86,723 16,440 63.40%
-
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 63,613 61,067 41,473 34,085 65,870 24,495 - -
Div Payout % 54.81% 65.30% 65.60% 54.03% 80.98% 61.01% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 650,717 505,764 472,775 428,437 229,444 167,068 129,436 30.85%
NOSH 516,442 500,756 487,397 486,860 196,106 196,135 196,115 17.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.01% 30.71% 21.52% 26.79% 37.70% 31.65% 22.40% -
ROE 17.84% 18.49% 13.37% 14.72% 35.45% 24.03% 3.67% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.07 72.65 65.98 48.83 109.03 64.69 10.80 41.82%
EPS 22.47 18.68 12.97 12.96 41.48 20.47 2.42 44.92%
DPS 12.32 12.20 8.50 7.00 33.60 12.50 0.00 -
NAPS 1.26 1.01 0.97 0.88 1.17 0.8518 0.66 11.36%
Adjusted Per Share Value based on latest NOSH - 486,860
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.74 32.59 28.81 21.30 19.15 11.36 1.90 66.60%
EPS 10.40 8.38 5.66 5.65 7.29 3.60 0.43 69.97%
DPS 5.70 5.47 3.72 3.05 5.90 2.19 0.00 -
NAPS 0.5829 0.453 0.4235 0.3838 0.2055 0.1497 0.1159 30.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 2.85 2.04 1.54 1.49 3.10 3.28 0.00 -
P/RPS 3.24 2.81 2.33 3.05 2.84 5.07 0.00 -
P/EPS 12.68 10.92 11.87 11.50 7.47 16.02 0.00 -
EY 7.89 9.16 8.42 8.70 13.38 6.24 0.00 -
DY 4.32 5.98 5.52 4.70 10.84 3.81 0.00 -
P/NAPS 2.26 2.02 1.59 1.69 2.65 3.85 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/04/12 21/04/11 26/04/10 - 29/04/08 22/05/07 - -
Price 2.81 2.18 1.58 0.00 3.48 3.50 0.00 -
P/RPS 3.19 3.00 2.39 0.00 3.19 5.41 0.00 -
P/EPS 12.50 11.67 12.18 0.00 8.39 17.10 0.00 -
EY 8.00 8.57 8.21 0.00 11.92 5.85 0.00 -
DY 4.38 5.59 5.38 0.00 9.66 3.57 0.00 -
P/NAPS 2.23 2.16 1.63 0.00 2.97 4.11 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