[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.9%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 526,499 390,772 241,468 123,998 654,866 493,850 326,447 37.32%
PBT 190,688 148,382 101,234 58,037 339,473 267,956 179,290 4.17%
Tax -50,353 -37,956 -26,508 -14,782 -86,505 -68,053 -45,622 6.76%
NP 140,335 110,426 74,726 43,255 252,968 199,903 133,668 3.28%
-
NP to SH 140,335 110,426 74,726 43,255 252,968 199,903 133,668 3.28%
-
Tax Rate 26.41% 25.58% 26.18% 25.47% 25.48% 25.40% 25.45% -
Total Cost 386,164 280,346 166,742 80,743 401,898 293,947 192,779 58.57%
-
Net Worth 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 88,000 48,000 48,000 - 159,996 79,993 79,992 6.53%
Div Payout % 62.71% 43.47% 64.23% - 63.25% 40.02% 59.84% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1,839,834 1.72%
NOSH 800,000 800,000 800,000 800,000 800,000 799,931 799,928 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.65% 28.26% 30.95% 34.88% 38.63% 40.48% 40.95% -
ROE 7.43% 5.92% 3.99% 2.35% 13.46% 10.96% 7.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.81 48.85 30.18 15.50 81.86 61.74 40.81 37.31%
EPS 17.54 13.80 9.34 5.41 31.62 24.99 16.71 3.26%
DPS 11.00 6.00 6.00 0.00 20.00 10.00 10.00 6.52%
NAPS 2.36 2.33 2.34 2.30 2.35 2.28 2.30 1.72%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.81 48.85 30.18 15.50 81.86 61.73 40.81 37.31%
EPS 17.54 13.80 9.34 5.41 31.62 24.99 16.71 3.26%
DPS 11.00 6.00 6.00 0.00 20.00 10.00 10.00 6.52%
NAPS 2.36 2.33 2.34 2.30 2.35 2.2798 2.2998 1.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.82 2.85 2.86 3.07 2.76 2.45 2.71 -
P/RPS 4.28 5.83 9.48 19.81 3.37 3.97 6.64 -25.28%
P/EPS 16.08 20.65 30.62 56.78 8.73 9.80 16.22 -0.57%
EY 6.22 4.84 3.27 1.76 11.46 10.20 6.17 0.53%
DY 3.90 2.11 2.10 0.00 7.25 4.08 3.69 3.74%
P/NAPS 1.19 1.22 1.22 1.33 1.17 1.07 1.18 0.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 28/05/12 14/02/12 25/11/11 23/08/11 -
Price 2.75 2.80 3.02 2.91 3.05 2.68 2.64 -
P/RPS 4.18 5.73 10.01 18.77 3.73 4.34 6.47 -25.16%
P/EPS 15.68 20.29 32.33 53.82 9.65 10.72 15.80 -0.50%
EY 6.38 4.93 3.09 1.86 10.37 9.32 6.33 0.52%
DY 4.00 2.14 1.99 0.00 6.56 3.73 3.79 3.64%
P/NAPS 1.17 1.20 1.29 1.27 1.30 1.18 1.15 1.15%

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