[THPLANT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 3.96%
YoY- -55.28%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 638,626 462,518 446,975 504,745 370,253 454,826 363,812 9.82%
PBT 158,730 2,726 46,938 78,010 165,797 177,452 148,029 1.16%
Tax 14,114 6,664 9,641 651 -7,758 -36,395 -36,290 -
NP 172,844 9,390 56,579 78,661 158,039 141,057 111,739 7.53%
-
NP to SH 164,138 48,406 49,464 65,604 146,697 116,062 93,525 9.81%
-
Tax Rate -8.89% -244.46% -20.54% -0.83% 4.68% 20.51% 24.52% -
Total Cost 465,782 453,128 390,396 426,084 212,214 313,769 252,073 10.76%
-
Net Worth 883,851 1,263,906 1,226,894 1,193,187 1,123,149 650,717 505,764 9.74%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 53,031 - 17,696 31,910 7,284 63,613 61,067 -2.32%
Div Payout % 32.31% - 35.78% 48.64% 4.97% 54.81% 65.30% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 883,851 1,263,906 1,226,894 1,193,187 1,123,149 650,717 505,764 9.74%
NOSH 883,851 883,851 889,054 877,343 729,318 516,442 500,756 9.92%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 27.06% 2.03% 12.66% 15.58% 42.68% 31.01% 30.71% -
ROE 18.57% 3.83% 4.03% 5.50% 13.06% 17.84% 18.49% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.25 52.33 50.28 57.53 50.77 88.07 72.65 -0.09%
EPS 18.57 5.48 5.56 7.48 20.11 22.47 18.68 -0.09%
DPS 6.00 0.00 2.00 3.62 1.00 12.32 12.20 -11.14%
NAPS 1.00 1.43 1.38 1.36 1.54 1.26 1.01 -0.16%
Adjusted Per Share Value based on latest NOSH - 877,343
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.21 41.43 40.04 45.21 33.17 40.74 32.59 9.82%
EPS 14.70 4.34 4.43 5.88 13.14 10.40 8.38 9.80%
DPS 4.75 0.00 1.59 2.86 0.65 5.70 5.47 -2.32%
NAPS 0.7917 1.1322 1.099 1.0688 1.0061 0.5829 0.453 9.74%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.18 1.29 1.59 2.01 2.11 2.85 2.04 -
P/RPS 1.63 2.47 3.16 3.49 4.16 3.24 2.81 -8.66%
P/EPS 6.35 23.55 28.58 26.88 10.49 12.68 10.92 -8.63%
EY 15.74 4.25 3.50 3.72 9.53 7.89 9.16 9.43%
DY 5.08 0.00 1.26 1.80 0.47 4.32 5.98 -2.67%
P/NAPS 1.18 0.90 1.15 1.48 1.37 2.26 2.02 -8.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 23/05/16 27/05/15 21/05/14 31/05/13 24/04/12 21/04/11 -
Price 1.16 1.15 1.54 2.17 2.24 2.81 2.18 -
P/RPS 1.61 2.20 3.06 3.77 4.41 3.19 3.00 -9.84%
P/EPS 6.25 21.00 27.68 29.02 11.14 12.50 11.67 -9.87%
EY 16.01 4.76 3.61 3.45 8.98 8.00 8.57 10.96%
DY 5.17 0.00 1.30 1.67 0.45 4.38 5.59 -1.29%
P/NAPS 1.16 0.80 1.12 1.60 1.45 2.23 2.16 -9.83%

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