[HSPLANT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.44%
YoY- -46.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,012 101,357 135,727 149,304 117,470 123,998 161,016 -35.21%
PBT 10,761 27,359 42,306 47,148 43,197 58,037 71,517 -71.74%
Tax -3,156 -7,390 -12,397 -11,448 -11,726 -14,782 -18,452 -69.22%
NP 7,605 19,969 29,909 35,700 31,471 43,255 53,065 -72.64%
-
NP to SH 7,605 19,969 29,909 35,700 31,471 43,255 53,065 -72.64%
-
Tax Rate 29.33% 27.01% 29.30% 24.28% 27.15% 25.47% 25.80% -
Total Cost 76,407 81,388 105,818 113,604 85,999 80,743 107,951 -20.59%
-
Net Worth 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 0.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 24,000 - 40,000 - 48,000 - 79,998 -55.21%
Div Payout % 315.58% - 133.74% - 152.52% - 150.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.05% 19.70% 22.04% 23.91% 26.79% 34.88% 32.96% -
ROE 0.40% 1.07% 1.58% 1.92% 1.68% 2.35% 2.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.50 12.67 16.97 18.66 14.68 15.50 20.13 -35.22%
EPS 0.95 2.50 3.74 4.46 3.93 5.41 6.63 -72.64%
DPS 3.00 0.00 5.00 0.00 6.00 0.00 10.00 -55.21%
NAPS 2.35 2.34 2.36 2.33 2.34 2.30 2.35 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.50 12.67 16.97 18.66 14.68 15.50 20.13 -35.22%
EPS 0.95 2.50 3.74 4.46 3.93 5.41 6.63 -72.64%
DPS 3.00 0.00 5.00 0.00 6.00 0.00 10.00 -55.21%
NAPS 2.35 2.34 2.36 2.33 2.34 2.30 2.35 0.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.65 2.73 2.82 2.85 2.86 3.07 2.76 -
P/RPS 25.23 21.55 16.62 15.27 19.48 19.81 13.71 50.22%
P/EPS 278.76 109.37 75.43 63.87 72.70 56.78 41.61 255.78%
EY 0.36 0.91 1.33 1.57 1.38 1.76 2.40 -71.80%
DY 1.13 0.00 1.77 0.00 2.10 0.00 3.62 -54.01%
P/NAPS 1.13 1.17 1.19 1.22 1.22 1.33 1.17 -2.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 14/02/12 -
Price 2.70 2.71 2.75 2.80 3.02 2.91 3.05 -
P/RPS 25.71 21.39 16.21 15.00 20.57 18.77 15.15 42.32%
P/EPS 284.02 108.57 73.56 62.75 76.77 53.82 45.98 237.02%
EY 0.35 0.92 1.36 1.59 1.30 1.86 2.17 -70.40%
DY 1.11 0.00 1.82 0.00 1.99 0.00 3.28 -51.46%
P/NAPS 1.15 1.16 1.17 1.20 1.29 1.27 1.30 -7.85%

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