[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.3%
YoY- 74.63%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 482,936 495,992 654,866 658,466 652,894 576,204 473,754 1.28%
PBT 202,468 232,148 339,473 357,274 358,580 308,212 226,376 -7.17%
Tax -53,016 -59,128 -86,505 -90,737 -91,244 -77,184 -57,265 -5.01%
NP 149,452 173,020 252,968 266,537 267,336 231,028 169,111 -7.91%
-
NP to SH 149,452 173,020 252,968 266,537 267,336 231,028 169,111 -7.91%
-
Tax Rate 26.18% 25.47% 25.48% 25.40% 25.45% 25.04% 25.30% -
Total Cost 333,484 322,972 401,898 391,929 385,558 345,176 304,643 6.22%
-
Net Worth 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 4.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 96,000 - 159,996 106,657 159,985 - 104,004 -5.20%
Div Payout % 64.23% - 63.25% 40.02% 59.84% - 61.50% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 4.19%
NOSH 800,000 800,000 800,000 799,931 799,928 799,958 800,032 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 30.95% 34.88% 38.63% 40.48% 40.95% 40.09% 35.70% -
ROE 7.98% 9.40% 13.46% 14.61% 14.53% 12.72% 9.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.37 62.00 81.86 82.32 81.62 72.03 59.22 1.29%
EPS 18.68 21.64 31.62 33.32 33.42 28.88 21.14 -7.92%
DPS 12.00 0.00 20.00 13.33 20.00 0.00 13.00 -5.20%
NAPS 2.34 2.30 2.35 2.28 2.30 2.27 2.20 4.20%
Adjusted Per Share Value based on latest NOSH - 799,939
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.37 62.00 81.86 82.31 81.61 72.03 59.22 1.29%
EPS 18.68 21.64 31.62 33.32 33.42 28.88 21.14 -7.92%
DPS 12.00 0.00 20.00 13.33 20.00 0.00 13.00 -5.20%
NAPS 2.34 2.30 2.35 2.2798 2.2998 2.2699 2.2001 4.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.86 3.07 2.76 2.45 2.71 3.00 3.35 -
P/RPS 4.74 4.95 3.37 2.98 3.32 4.16 5.66 -11.16%
P/EPS 15.31 14.19 8.73 7.35 8.11 10.39 15.85 -2.28%
EY 6.53 7.04 11.46 13.60 12.33 9.63 6.31 2.31%
DY 4.20 0.00 7.25 5.44 7.38 0.00 3.88 5.43%
P/NAPS 1.22 1.33 1.17 1.07 1.18 1.32 1.52 -13.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 14/02/12 25/11/11 23/08/11 06/05/11 18/02/11 -
Price 3.02 2.91 3.05 2.68 2.64 2.72 3.18 -
P/RPS 5.00 4.69 3.73 3.26 3.23 3.78 5.37 -4.65%
P/EPS 16.17 13.46 9.65 8.04 7.90 9.42 15.04 4.95%
EY 6.19 7.43 10.37 12.43 12.66 10.62 6.65 -4.67%
DY 3.97 0.00 6.56 4.98 7.58 0.00 4.09 -1.96%
P/NAPS 1.29 1.27 1.30 1.18 1.15 1.20 1.45 -7.50%

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