[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.09%
YoY- 49.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 521,029 482,936 495,992 654,866 658,466 652,894 576,204 -6.47%
PBT 197,842 202,468 232,148 339,473 357,274 358,580 308,212 -25.52%
Tax -50,608 -53,016 -59,128 -86,505 -90,737 -91,244 -77,184 -24.46%
NP 147,234 149,452 173,020 252,968 266,537 267,336 231,028 -25.88%
-
NP to SH 147,234 149,452 173,020 252,968 266,537 267,336 231,028 -25.88%
-
Tax Rate 25.58% 26.18% 25.47% 25.48% 25.40% 25.45% 25.04% -
Total Cost 373,794 333,484 322,972 401,898 391,929 385,558 345,176 5.43%
-
Net Worth 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 64,000 96,000 - 159,996 106,657 159,985 - -
Div Payout % 43.47% 64.23% - 63.25% 40.02% 59.84% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1.75%
NOSH 800,000 800,000 800,000 800,000 799,931 799,928 799,958 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.26% 30.95% 34.88% 38.63% 40.48% 40.95% 40.09% -
ROE 7.90% 7.98% 9.40% 13.46% 14.61% 14.53% 12.72% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.13 60.37 62.00 81.86 82.32 81.62 72.03 -6.47%
EPS 18.40 18.68 21.64 31.62 33.32 33.42 28.88 -25.89%
DPS 8.00 12.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 2.33 2.34 2.30 2.35 2.28 2.30 2.27 1.74%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.13 60.37 62.00 81.86 82.31 81.61 72.03 -6.47%
EPS 18.40 18.68 21.64 31.62 33.32 33.42 28.88 -25.89%
DPS 8.00 12.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 2.33 2.34 2.30 2.35 2.2798 2.2998 2.2699 1.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.85 2.86 3.07 2.76 2.45 2.71 3.00 -
P/RPS 4.38 4.74 4.95 3.37 2.98 3.32 4.16 3.48%
P/EPS 15.49 15.31 14.19 8.73 7.35 8.11 10.39 30.40%
EY 6.46 6.53 7.04 11.46 13.60 12.33 9.63 -23.31%
DY 2.81 4.20 0.00 7.25 5.44 7.38 0.00 -
P/NAPS 1.22 1.22 1.33 1.17 1.07 1.18 1.32 -5.10%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 28/05/12 14/02/12 25/11/11 23/08/11 06/05/11 -
Price 2.80 3.02 2.91 3.05 2.68 2.64 2.72 -
P/RPS 4.30 5.00 4.69 3.73 3.26 3.23 3.78 8.94%
P/EPS 15.21 16.17 13.46 9.65 8.04 7.90 9.42 37.51%
EY 6.57 6.19 7.43 10.37 12.43 12.66 10.62 -27.33%
DY 2.86 3.97 0.00 6.56 4.98 7.58 0.00 -
P/NAPS 1.20 1.29 1.27 1.30 1.18 1.15 1.20 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