[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.69%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 400,754 370,738 405,428 526,499 521,029 482,936 495,992 -13.23%
PBT 105,749 76,240 109,436 190,688 197,842 202,468 232,148 -40.76%
Tax -28,526 -21,092 -29,560 -50,353 -50,608 -53,016 -59,128 -38.45%
NP 77,222 55,148 79,876 140,335 147,234 149,452 173,020 -41.56%
-
NP to SH 77,222 55,148 79,876 140,335 147,234 149,452 173,020 -41.56%
-
Tax Rate 26.98% 27.67% 27.01% 26.41% 25.58% 26.18% 25.47% -
Total Cost 323,532 315,590 325,552 386,164 373,794 333,484 322,972 0.11%
-
Net Worth 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,000 48,000 - 88,000 64,000 96,000 - -
Div Payout % 41.44% 87.04% - 62.71% 43.47% 64.23% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.27% 14.88% 19.70% 26.65% 28.26% 30.95% 34.88% -
ROE 4.09% 2.93% 4.27% 7.43% 7.90% 7.98% 9.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.09 46.34 50.68 65.81 65.13 60.37 62.00 -13.24%
EPS 9.65 6.90 10.00 17.54 18.40 18.68 21.64 -41.60%
DPS 4.00 6.00 0.00 11.00 8.00 12.00 0.00 -
NAPS 2.36 2.35 2.34 2.36 2.33 2.34 2.30 1.73%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.09 46.34 50.68 65.81 65.13 60.37 62.00 -13.24%
EPS 9.65 6.90 10.00 17.54 18.40 18.68 21.64 -41.60%
DPS 4.00 6.00 0.00 11.00 8.00 12.00 0.00 -
NAPS 2.36 2.35 2.34 2.36 2.33 2.34 2.30 1.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.53 2.65 2.73 2.82 2.85 2.86 3.07 -
P/RPS 5.05 5.72 5.39 4.28 4.38 4.74 4.95 1.34%
P/EPS 26.21 38.44 27.34 16.08 15.49 15.31 14.19 50.48%
EY 3.82 2.60 3.66 6.22 6.46 6.53 7.04 -33.44%
DY 1.58 2.26 0.00 3.90 2.81 4.20 0.00 -
P/NAPS 1.07 1.13 1.17 1.19 1.22 1.22 1.33 -13.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 -
Price 2.64 2.70 2.71 2.75 2.80 3.02 2.91 -
P/RPS 5.27 5.83 5.35 4.18 4.30 5.00 4.69 8.07%
P/EPS 27.35 39.17 27.14 15.68 15.21 16.17 13.46 60.35%
EY 3.66 2.55 3.68 6.38 6.57 6.19 7.43 -37.60%
DY 1.52 2.22 0.00 4.00 2.86 3.97 0.00 -
P/NAPS 1.12 1.15 1.16 1.17 1.20 1.29 1.27 -8.03%

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