[HSPLANT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 298.99%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 107,008 138,426 142,755 115,197 84,012 101,357 135,727 -14.69%
PBT 36,672 57,377 58,362 41,192 10,761 27,359 42,306 -9.11%
Tax -9,979 -15,152 -18,765 -10,849 -3,156 -7,390 -12,397 -13.50%
NP 26,693 42,225 39,597 30,343 7,605 19,969 29,909 -7.32%
-
NP to SH 26,693 42,225 39,597 30,343 7,605 19,969 29,909 -7.32%
-
Tax Rate 27.21% 26.41% 32.15% 26.34% 29.33% 27.01% 29.30% -
Total Cost 80,315 96,201 103,158 84,854 76,407 81,388 105,818 -16.83%
-
Net Worth 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 48,000 - 56,000 - 24,000 - 40,000 12.96%
Div Payout % 179.82% - 141.42% - 315.58% - 133.74% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1.69%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.94% 30.50% 27.74% 26.34% 9.05% 19.70% 22.04% -
ROE 1.38% 2.21% 2.06% 1.61% 0.40% 1.07% 1.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.38 17.30 17.84 14.40 10.50 12.67 16.97 -14.69%
EPS 3.34 5.28 4.95 3.79 0.95 2.50 3.74 -7.28%
DPS 6.00 0.00 7.00 0.00 3.00 0.00 5.00 12.96%
NAPS 2.42 2.39 2.40 2.36 2.35 2.34 2.36 1.69%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.38 17.30 17.84 14.40 10.50 12.67 16.97 -14.69%
EPS 3.34 5.28 4.95 3.79 0.95 2.50 3.74 -7.28%
DPS 6.00 0.00 7.00 0.00 3.00 0.00 5.00 12.96%
NAPS 2.42 2.39 2.40 2.36 2.35 2.34 2.36 1.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.74 2.71 2.68 2.53 2.65 2.73 2.82 -
P/RPS 20.48 15.66 15.02 17.57 25.23 21.55 16.62 14.98%
P/EPS 82.12 51.34 54.15 66.70 278.76 109.37 75.43 5.84%
EY 1.22 1.95 1.85 1.50 0.36 0.91 1.33 -5.60%
DY 2.19 0.00 2.61 0.00 1.13 0.00 1.77 15.29%
P/NAPS 1.13 1.13 1.12 1.07 1.13 1.17 1.19 -3.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 26/02/14 26/11/13 19/08/13 28/05/13 28/02/13 -
Price 2.55 2.77 2.59 2.64 2.70 2.71 2.75 -
P/RPS 19.06 16.01 14.51 18.33 25.71 21.39 16.21 11.43%
P/EPS 76.42 52.48 52.33 69.60 284.02 108.57 73.56 2.58%
EY 1.31 1.91 1.91 1.44 0.35 0.92 1.36 -2.47%
DY 2.35 0.00 2.70 0.00 1.11 0.00 1.82 18.63%
P/NAPS 1.05 1.16 1.08 1.12 1.15 1.16 1.17 -6.97%

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