[HSPLANT] QoQ Cumulative 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- 26.55%
YoY- 49.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 390,772 241,468 123,998 654,866 493,850 326,447 144,051 94.15%
PBT 148,382 101,234 58,037 339,473 267,956 179,290 77,053 54.59%
Tax -37,956 -26,508 -14,782 -86,505 -68,053 -45,622 -19,296 56.79%
NP 110,426 74,726 43,255 252,968 199,903 133,668 57,757 53.86%
-
NP to SH 110,426 74,726 43,255 252,968 199,903 133,668 57,757 53.86%
-
Tax Rate 25.58% 26.18% 25.47% 25.48% 25.40% 25.45% 25.04% -
Total Cost 280,346 166,742 80,743 401,898 293,947 192,779 86,294 118.88%
-
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 48,000 48,000 - 159,996 79,993 79,992 - -
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 5.92% 3.99% 2.35% 13.46% 10.96% 7.27% 3.18% -
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 48.85 30.18 15.50 81.86 61.74 40.81 18.01 94.13%
EPS 13.80 9.34 5.41 31.62 24.99 16.71 7.22 53.83%
DPS 6.00 6.00 0.00 20.00 10.00 10.00 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 48.85 30.18 15.50 81.86 61.73 40.81 18.01 94.13%
EPS 13.80 9.34 5.41 31.62 24.99 16.71 7.22 53.83%
DPS 6.00 6.00 0.00 20.00 10.00 10.00 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 5.83 9.48 19.81 3.37 3.97 6.64 16.66 -50.24%
P/EPS 20.65 30.62 56.78 8.73 9.80 16.22 41.55 -37.17%
EY 4.84 3.27 1.76 11.46 10.20 6.17 2.41 58.97%
DY 2.11 2.10 0.00 7.25 4.08 3.69 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 5.73 10.01 18.77 3.73 4.34 6.47 15.10 -47.49%
P/EPS 20.29 32.33 53.82 9.65 10.72 15.80 37.67 -33.72%
EY 4.93 3.09 1.86 10.37 9.32 6.33 2.65 51.09%
DY 2.14 1.99 0.00 6.56 3.73 3.79 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