[THPLANT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.5%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 370,253 454,826 363,812 321,590 237,748 213,817 126,875 19.52%
PBT 165,797 177,452 148,029 84,857 90,284 108,331 53,958 20.55%
Tax -7,758 -36,395 -36,290 -15,657 -26,601 -27,717 -13,806 -9.15%
NP 158,039 141,057 111,739 69,200 63,683 80,614 40,152 25.62%
-
NP to SH 146,697 116,062 93,525 63,223 63,084 81,344 40,152 24.07%
-
Tax Rate 4.68% 20.51% 24.52% 18.45% 29.46% 25.59% 25.59% -
Total Cost 212,214 313,769 252,073 252,390 174,065 133,203 86,723 16.06%
-
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,284 63,613 61,067 41,473 34,085 65,870 24,495 -18.28%
Div Payout % 4.97% 54.81% 65.30% 65.60% 54.03% 80.98% 61.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,123,149 650,717 505,764 472,775 428,437 229,444 167,068 37.34%
NOSH 729,318 516,442 500,756 487,397 486,860 196,106 196,135 24.44%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 42.68% 31.01% 30.71% 21.52% 26.79% 37.70% 31.65% -
ROE 13.06% 17.84% 18.49% 13.37% 14.72% 35.45% 24.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.77 88.07 72.65 65.98 48.83 109.03 64.69 -3.95%
EPS 20.11 22.47 18.68 12.97 12.96 41.48 20.47 -0.29%
DPS 1.00 12.32 12.20 8.50 7.00 33.60 12.50 -34.33%
NAPS 1.54 1.26 1.01 0.97 0.88 1.17 0.8518 10.36%
Adjusted Per Share Value based on latest NOSH - 487,397
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.17 40.74 32.59 28.81 21.30 19.15 11.36 19.53%
EPS 13.14 10.40 8.38 5.66 5.65 7.29 3.60 24.05%
DPS 0.65 5.70 5.47 3.72 3.05 5.90 2.19 -18.31%
NAPS 1.0061 0.5829 0.453 0.4235 0.3838 0.2055 0.1497 37.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.11 2.85 2.04 1.54 1.49 3.10 3.28 -
P/RPS 4.16 3.24 2.81 2.33 3.05 2.84 5.07 -3.24%
P/EPS 10.49 12.68 10.92 11.87 11.50 7.47 16.02 -6.80%
EY 9.53 7.89 9.16 8.42 8.70 13.38 6.24 7.30%
DY 0.47 4.32 5.98 5.52 4.70 10.84 3.81 -29.42%
P/NAPS 1.37 2.26 2.02 1.59 1.69 2.65 3.85 -15.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/04/12 21/04/11 26/04/10 - 29/04/08 22/05/07 -
Price 2.24 2.81 2.18 1.58 0.00 3.48 3.50 -
P/RPS 4.41 3.19 3.00 2.39 0.00 3.19 5.41 -3.34%
P/EPS 11.14 12.50 11.67 12.18 0.00 8.39 17.10 -6.88%
EY 8.98 8.00 8.57 8.21 0.00 11.92 5.85 7.39%
DY 0.45 4.38 5.59 5.38 0.00 9.66 3.57 -29.16%
P/NAPS 1.45 2.23 2.16 1.63 0.00 2.97 4.11 -15.92%

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