[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.08%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 443,321 400,754 370,738 405,428 526,499 521,029 482,936 -5.53%
PBT 137,674 105,749 76,240 109,436 190,688 197,842 202,468 -22.61%
Tax -40,160 -28,526 -21,092 -29,560 -50,353 -50,608 -53,016 -16.85%
NP 97,514 77,222 55,148 79,876 140,335 147,234 149,452 -24.71%
-
NP to SH 97,514 77,222 55,148 79,876 140,335 147,234 149,452 -24.71%
-
Tax Rate 29.17% 26.98% 27.67% 27.01% 26.41% 25.58% 26.18% -
Total Cost 345,807 323,532 315,590 325,552 386,164 373,794 333,484 2.44%
-
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 80,000 32,000 48,000 - 88,000 64,000 96,000 -11.41%
Div Payout % 82.04% 41.44% 87.04% - 62.71% 43.47% 64.23% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.00% 19.27% 14.88% 19.70% 26.65% 28.26% 30.95% -
ROE 5.08% 4.09% 2.93% 4.27% 7.43% 7.90% 7.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.42 50.09 46.34 50.68 65.81 65.13 60.37 -5.52%
EPS 12.19 9.65 6.90 10.00 17.54 18.40 18.68 -24.70%
DPS 10.00 4.00 6.00 0.00 11.00 8.00 12.00 -11.41%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.42 50.09 46.34 50.68 65.81 65.13 60.37 -5.52%
EPS 12.19 9.65 6.90 10.00 17.54 18.40 18.68 -24.70%
DPS 10.00 4.00 6.00 0.00 11.00 8.00 12.00 -11.41%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.53 2.65 2.73 2.82 2.85 2.86 -
P/RPS 4.84 5.05 5.72 5.39 4.28 4.38 4.74 1.39%
P/EPS 21.99 26.21 38.44 27.34 16.08 15.49 15.31 27.21%
EY 4.55 3.82 2.60 3.66 6.22 6.46 6.53 -21.35%
DY 3.73 1.58 2.26 0.00 3.90 2.81 4.20 -7.58%
P/NAPS 1.12 1.07 1.13 1.17 1.19 1.22 1.22 -5.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 -
Price 2.59 2.64 2.70 2.71 2.75 2.80 3.02 -
P/RPS 4.67 5.27 5.83 5.35 4.18 4.30 5.00 -4.43%
P/EPS 21.25 27.35 39.17 27.14 15.68 15.21 16.17 19.91%
EY 4.71 3.66 2.55 3.68 6.38 6.57 6.19 -16.61%
DY 3.86 1.52 2.22 0.00 4.00 2.86 3.97 -1.85%
P/NAPS 1.08 1.12 1.15 1.16 1.17 1.20 1.29 -11.14%

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