[THPLANT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.02%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 446,975 504,745 370,253 454,826 363,812 321,590 237,748 11.08%
PBT 46,938 78,010 165,797 177,452 148,029 84,857 90,284 -10.32%
Tax 9,641 651 -7,758 -36,395 -36,290 -15,657 -26,601 -
NP 56,579 78,661 158,039 141,057 111,739 69,200 63,683 -1.95%
-
NP to SH 49,464 65,604 146,697 116,062 93,525 63,223 63,084 -3.97%
-
Tax Rate -20.54% -0.83% 4.68% 20.51% 24.52% 18.45% 29.46% -
Total Cost 390,396 426,084 212,214 313,769 252,073 252,390 174,065 14.40%
-
Net Worth 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 428,437 19.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 17,696 31,910 7,284 63,613 61,067 41,473 34,085 -10.34%
Div Payout % 35.78% 48.64% 4.97% 54.81% 65.30% 65.60% 54.03% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,226,894 1,193,187 1,123,149 650,717 505,764 472,775 428,437 19.15%
NOSH 889,054 877,343 729,318 516,442 500,756 487,397 486,860 10.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.66% 15.58% 42.68% 31.01% 30.71% 21.52% 26.79% -
ROE 4.03% 5.50% 13.06% 17.84% 18.49% 13.37% 14.72% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 50.28 57.53 50.77 88.07 72.65 65.98 48.83 0.48%
EPS 5.56 7.48 20.11 22.47 18.68 12.97 12.96 -13.14%
DPS 2.00 3.62 1.00 12.32 12.20 8.50 7.00 -18.83%
NAPS 1.38 1.36 1.54 1.26 1.01 0.97 0.88 7.78%
Adjusted Per Share Value based on latest NOSH - 516,442
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 40.04 45.21 33.17 40.74 32.59 28.81 21.30 11.08%
EPS 4.43 5.88 13.14 10.40 8.38 5.66 5.65 -3.97%
DPS 1.59 2.86 0.65 5.70 5.47 3.72 3.05 -10.28%
NAPS 1.099 1.0688 1.0061 0.5829 0.453 0.4235 0.3838 19.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.59 2.01 2.11 2.85 2.04 1.54 1.49 -
P/RPS 3.16 3.49 4.16 3.24 2.81 2.33 3.05 0.59%
P/EPS 28.58 26.88 10.49 12.68 10.92 11.87 11.50 16.37%
EY 3.50 3.72 9.53 7.89 9.16 8.42 8.70 -14.07%
DY 1.26 1.80 0.47 4.32 5.98 5.52 4.70 -19.69%
P/NAPS 1.15 1.48 1.37 2.26 2.02 1.59 1.69 -6.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 21/05/14 31/05/13 24/04/12 21/04/11 26/04/10 - -
Price 1.54 2.17 2.24 2.81 2.18 1.58 0.00 -
P/RPS 3.06 3.77 4.41 3.19 3.00 2.39 0.00 -
P/EPS 27.68 29.02 11.14 12.50 11.67 12.18 0.00 -
EY 3.61 3.45 8.98 8.00 8.57 8.21 0.00 -
DY 1.30 1.67 0.45 4.38 5.59 5.38 0.00 -
P/NAPS 1.12 1.60 1.45 2.23 2.16 1.63 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