[THPLANT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.52%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 504,745 370,253 454,826 363,812 321,590 237,748 213,817 15.38%
PBT 78,010 165,797 177,452 148,029 84,857 90,284 108,331 -5.32%
Tax 651 -7,758 -36,395 -36,290 -15,657 -26,601 -27,717 -
NP 78,661 158,039 141,057 111,739 69,200 63,683 80,614 -0.40%
-
NP to SH 65,604 146,697 116,062 93,525 63,223 63,084 81,344 -3.51%
-
Tax Rate -0.83% 4.68% 20.51% 24.52% 18.45% 29.46% 25.59% -
Total Cost 426,084 212,214 313,769 252,073 252,390 174,065 133,203 21.37%
-
Net Worth 1,193,187 1,123,149 650,717 505,764 472,775 428,437 229,444 31.60%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 31,910 7,284 63,613 61,067 41,473 34,085 65,870 -11.37%
Div Payout % 48.64% 4.97% 54.81% 65.30% 65.60% 54.03% 80.98% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,193,187 1,123,149 650,717 505,764 472,775 428,437 229,444 31.60%
NOSH 877,343 729,318 516,442 500,756 487,397 486,860 196,106 28.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.58% 42.68% 31.01% 30.71% 21.52% 26.79% 37.70% -
ROE 5.50% 13.06% 17.84% 18.49% 13.37% 14.72% 35.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 57.53 50.77 88.07 72.65 65.98 48.83 109.03 -10.10%
EPS 7.48 20.11 22.47 18.68 12.97 12.96 41.48 -24.82%
DPS 3.62 1.00 12.32 12.20 8.50 7.00 33.60 -31.00%
NAPS 1.36 1.54 1.26 1.01 0.97 0.88 1.17 2.53%
Adjusted Per Share Value based on latest NOSH - 500,756
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 45.21 33.17 40.74 32.59 28.81 21.30 19.15 15.38%
EPS 5.88 13.14 10.40 8.38 5.66 5.65 7.29 -3.51%
DPS 2.86 0.65 5.70 5.47 3.72 3.05 5.90 -11.36%
NAPS 1.0688 1.0061 0.5829 0.453 0.4235 0.3838 0.2055 31.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.01 2.11 2.85 2.04 1.54 1.49 3.10 -
P/RPS 3.49 4.16 3.24 2.81 2.33 3.05 2.84 3.49%
P/EPS 26.88 10.49 12.68 10.92 11.87 11.50 7.47 23.77%
EY 3.72 9.53 7.89 9.16 8.42 8.70 13.38 -19.20%
DY 1.80 0.47 4.32 5.98 5.52 4.70 10.84 -25.85%
P/NAPS 1.48 1.37 2.26 2.02 1.59 1.69 2.65 -9.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 31/05/13 24/04/12 21/04/11 26/04/10 - 29/04/08 -
Price 2.17 2.24 2.81 2.18 1.58 0.00 3.48 -
P/RPS 3.77 4.41 3.19 3.00 2.39 0.00 3.19 2.82%
P/EPS 29.02 11.14 12.50 11.67 12.18 0.00 8.39 22.96%
EY 3.45 8.98 8.00 8.57 8.21 0.00 11.92 -18.66%
DY 1.67 0.45 4.38 5.59 5.38 0.00 9.66 -25.35%
P/NAPS 1.60 1.45 2.23 2.16 1.63 0.00 2.97 -9.79%

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