[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.62%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 405,428 526,499 521,029 482,936 495,992 654,866 658,466 -27.60%
PBT 109,436 190,688 197,842 202,468 232,148 339,473 357,274 -54.52%
Tax -29,560 -50,353 -50,608 -53,016 -59,128 -86,505 -90,737 -52.62%
NP 79,876 140,335 147,234 149,452 173,020 252,968 266,537 -55.18%
-
NP to SH 79,876 140,335 147,234 149,452 173,020 252,968 266,537 -55.18%
-
Tax Rate 27.01% 26.41% 25.58% 26.18% 25.47% 25.48% 25.40% -
Total Cost 325,552 386,164 373,794 333,484 322,972 401,898 391,929 -11.62%
-
Net Worth 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 88,000 64,000 96,000 - 159,996 106,657 -
Div Payout % - 62.71% 43.47% 64.23% - 63.25% 40.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1.75%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 799,931 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.70% 26.65% 28.26% 30.95% 34.88% 38.63% 40.48% -
ROE 4.27% 7.43% 7.90% 7.98% 9.40% 13.46% 14.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.68 65.81 65.13 60.37 62.00 81.86 82.32 -27.60%
EPS 10.00 17.54 18.40 18.68 21.64 31.62 33.32 -55.14%
DPS 0.00 11.00 8.00 12.00 0.00 20.00 13.33 -
NAPS 2.34 2.36 2.33 2.34 2.30 2.35 2.28 1.74%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.68 65.81 65.13 60.37 62.00 81.86 82.31 -27.60%
EPS 10.00 17.54 18.40 18.68 21.64 31.62 33.32 -55.14%
DPS 0.00 11.00 8.00 12.00 0.00 20.00 13.33 -
NAPS 2.34 2.36 2.33 2.34 2.30 2.35 2.2798 1.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.73 2.82 2.85 2.86 3.07 2.76 2.45 -
P/RPS 5.39 4.28 4.38 4.74 4.95 3.37 2.98 48.39%
P/EPS 27.34 16.08 15.49 15.31 14.19 8.73 7.35 139.87%
EY 3.66 6.22 6.46 6.53 7.04 11.46 13.60 -58.28%
DY 0.00 3.90 2.81 4.20 0.00 7.25 5.44 -
P/NAPS 1.17 1.19 1.22 1.22 1.33 1.17 1.07 6.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 14/02/12 25/11/11 -
Price 2.71 2.75 2.80 3.02 2.91 3.05 2.68 -
P/RPS 5.35 4.18 4.30 5.00 4.69 3.73 3.26 39.08%
P/EPS 27.14 15.68 15.21 16.17 13.46 9.65 8.04 124.86%
EY 3.68 6.38 6.57 6.19 7.43 10.37 12.43 -55.54%
DY 0.00 4.00 2.86 3.97 0.00 6.56 4.98 -
P/NAPS 1.16 1.17 1.20 1.29 1.27 1.30 1.18 -1.13%

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