[HSPLANT] QoQ 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- -18.49%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,727 149,304 117,470 123,998 161,016 167,403 182,396 -17.80%
PBT 42,306 47,148 43,197 58,037 71,517 88,666 102,237 -44.32%
Tax -12,397 -11,448 -11,726 -14,782 -18,452 -22,431 -26,326 -39.33%
NP 29,909 35,700 31,471 43,255 53,065 66,235 75,911 -46.10%
-
NP to SH 29,909 35,700 31,471 43,255 53,065 66,235 75,911 -46.10%
-
Tax Rate 29.30% 24.28% 27.15% 25.47% 25.80% 25.30% 25.75% -
Total Cost 105,818 113,604 85,999 80,743 107,951 101,168 106,485 -0.41%
-
Net Worth 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,862 1,839,781 1.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 40,000 - 48,000 - 79,998 - 79,990 -36.86%
Div Payout % 133.74% - 152.52% - 150.76% - 105.37% -
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 1,823,862 1,839,781 1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 799,939 799,905 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 22.04% 23.91% 26.79% 34.88% 32.96% 39.57% 41.62% -
ROE 1.58% 1.92% 1.68% 2.35% 2.82% 3.63% 4.13% -
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 16.97 18.66 14.68 15.50 20.13 20.93 22.80 -17.79%
EPS 3.74 4.46 3.93 5.41 6.63 8.28 9.49 -46.09%
DPS 5.00 0.00 6.00 0.00 10.00 0.00 10.00 -36.87%
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 16.97 18.66 14.68 15.50 20.13 20.93 22.80 -17.79%
EPS 3.74 4.46 3.93 5.41 6.63 8.28 9.49 -46.09%
DPS 5.00 0.00 6.00 0.00 10.00 0.00 10.00 -36.87%
NAPS 2.36 2.33 2.34 2.30 2.35 2.2798 2.2997 1.73%
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 16.62 15.27 19.48 19.81 13.71 11.71 11.88 24.95%
P/EPS 75.43 63.87 72.70 56.78 41.61 29.59 28.56 90.50%
EY 1.33 1.57 1.38 1.76 2.40 3.38 3.50 -47.38%
DY 1.77 0.00 2.10 0.00 3.62 0.00 3.69 -38.58%
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 16.21 15.00 20.57 18.77 15.15 12.81 11.58 25.00%
P/EPS 73.56 62.75 76.77 53.82 45.98 32.37 27.82 90.65%
EY 1.36 1.59 1.30 1.86 2.17 3.09 3.59 -47.49%
DY 1.82 0.00 1.99 0.00 3.28 0.00 3.79 -38.54%
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