[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 370,738 405,428 526,499 521,029 482,936 495,992 654,866 -31.58%
PBT 76,240 109,436 190,688 197,842 202,468 232,148 339,473 -63.08%
Tax -21,092 -29,560 -50,353 -50,608 -53,016 -59,128 -86,505 -61.00%
NP 55,148 79,876 140,335 147,234 149,452 173,020 252,968 -63.81%
-
NP to SH 55,148 79,876 140,335 147,234 149,452 173,020 252,968 -63.81%
-
Tax Rate 27.67% 27.01% 26.41% 25.58% 26.18% 25.47% 25.48% -
Total Cost 315,590 325,552 386,164 373,794 333,484 322,972 401,898 -14.89%
-
Net Worth 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 0.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 48,000 - 88,000 64,000 96,000 - 159,996 -55.21%
Div Payout % 87.04% - 62.71% 43.47% 64.23% - 63.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.88% 19.70% 26.65% 28.26% 30.95% 34.88% 38.63% -
ROE 2.93% 4.27% 7.43% 7.90% 7.98% 9.40% 13.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.34 50.68 65.81 65.13 60.37 62.00 81.86 -31.59%
EPS 6.90 10.00 17.54 18.40 18.68 21.64 31.62 -63.78%
DPS 6.00 0.00 11.00 8.00 12.00 0.00 20.00 -55.21%
NAPS 2.35 2.34 2.36 2.33 2.34 2.30 2.35 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.34 50.68 65.81 65.13 60.37 62.00 81.86 -31.59%
EPS 6.90 10.00 17.54 18.40 18.68 21.64 31.62 -63.78%
DPS 6.00 0.00 11.00 8.00 12.00 0.00 20.00 -55.21%
NAPS 2.35 2.34 2.36 2.33 2.34 2.30 2.35 0.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.65 2.73 2.82 2.85 2.86 3.07 2.76 -
P/RPS 5.72 5.39 4.28 4.38 4.74 4.95 3.37 42.33%
P/EPS 38.44 27.34 16.08 15.49 15.31 14.19 8.73 168.88%
EY 2.60 3.66 6.22 6.46 6.53 7.04 11.46 -62.83%
DY 2.26 0.00 3.90 2.81 4.20 0.00 7.25 -54.05%
P/NAPS 1.13 1.17 1.19 1.22 1.22 1.33 1.17 -2.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 14/02/12 -
Price 2.70 2.71 2.75 2.80 3.02 2.91 3.05 -
P/RPS 5.83 5.35 4.18 4.30 5.00 4.69 3.73 34.71%
P/EPS 39.17 27.14 15.68 15.21 16.17 13.46 9.65 154.67%
EY 2.55 3.68 6.38 6.57 6.19 7.43 10.37 -60.78%
DY 2.22 0.00 4.00 2.86 3.97 0.00 6.56 -51.46%
P/NAPS 1.15 1.16 1.17 1.20 1.29 1.27 1.30 -7.85%

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