[HSPLANT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.75%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,470 123,998 161,016 167,403 182,396 144,051 157,434 -17.74%
PBT 43,197 58,037 71,517 88,666 102,237 77,053 74,991 -30.79%
Tax -11,726 -14,782 -18,452 -22,431 -26,326 -19,296 -20,351 -30.78%
NP 31,471 43,255 53,065 66,235 75,911 57,757 54,640 -30.79%
-
NP to SH 31,471 43,255 53,065 66,235 75,911 57,757 54,640 -30.79%
-
Tax Rate 27.15% 25.47% 25.80% 25.30% 25.75% 25.04% 27.14% -
Total Cost 85,999 80,743 107,951 101,168 106,485 86,294 102,794 -11.22%
-
Net Worth 1,871,999 1,839,999 1,879,962 1,823,862 1,839,781 1,815,905 1,760,506 4.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 48,000 - 79,998 - 79,990 - 56,016 -9.79%
Div Payout % 152.52% - 150.76% - 105.37% - 102.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,871,999 1,839,999 1,879,962 1,823,862 1,839,781 1,815,905 1,760,506 4.18%
NOSH 800,000 800,000 800,000 799,939 799,905 799,958 800,230 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 26.79% 34.88% 32.96% 39.57% 41.62% 40.09% 34.71% -
ROE 1.68% 2.35% 2.82% 3.63% 4.13% 3.18% 3.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.68 15.50 20.13 20.93 22.80 18.01 19.67 -17.73%
EPS 3.93 5.41 6.63 8.28 9.49 7.22 6.83 -30.84%
DPS 6.00 0.00 10.00 0.00 10.00 0.00 7.00 -9.77%
NAPS 2.34 2.30 2.35 2.28 2.30 2.27 2.20 4.20%
Adjusted Per Share Value based on latest NOSH - 799,939
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.68 15.50 20.13 20.93 22.80 18.01 19.68 -17.76%
EPS 3.93 5.41 6.63 8.28 9.49 7.22 6.83 -30.84%
DPS 6.00 0.00 10.00 0.00 10.00 0.00 7.00 -9.77%
NAPS 2.34 2.30 2.35 2.2798 2.2997 2.2699 2.2006 4.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.86 3.07 2.76 2.45 2.71 3.00 3.35 -
P/RPS 19.48 19.81 13.71 11.71 11.88 16.66 17.03 9.38%
P/EPS 72.70 56.78 41.61 29.59 28.56 41.55 49.06 30.00%
EY 1.38 1.76 2.40 3.38 3.50 2.41 2.04 -22.95%
DY 2.10 0.00 3.62 0.00 3.69 0.00 2.09 0.31%
P/NAPS 1.22 1.33 1.17 1.07 1.18 1.32 1.52 -13.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 14/02/12 25/11/11 23/08/11 06/05/11 18/02/11 -
Price 3.02 2.91 3.05 2.68 2.64 2.72 3.18 -
P/RPS 20.57 18.77 15.15 12.81 11.58 15.10 16.16 17.46%
P/EPS 76.77 53.82 45.98 32.37 27.82 37.67 46.57 39.59%
EY 1.30 1.86 2.17 3.09 3.59 2.65 2.15 -28.51%
DY 1.99 0.00 3.28 0.00 3.79 0.00 2.20 -6.47%
P/NAPS 1.29 1.27 1.30 1.18 1.15 1.20 1.45 -7.50%

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