[HSPLANT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.23%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 142,755 115,197 84,012 101,357 135,727 149,304 117,470 13.83%
PBT 58,362 41,192 10,761 27,359 42,306 47,148 43,197 22.14%
Tax -18,765 -10,849 -3,156 -7,390 -12,397 -11,448 -11,726 36.69%
NP 39,597 30,343 7,605 19,969 29,909 35,700 31,471 16.49%
-
NP to SH 39,597 30,343 7,605 19,969 29,909 35,700 31,471 16.49%
-
Tax Rate 32.15% 26.34% 29.33% 27.01% 29.30% 24.28% 27.15% -
Total Cost 103,158 84,854 76,407 81,388 105,818 113,604 85,999 12.85%
-
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 56,000 - 24,000 - 40,000 - 48,000 10.79%
Div Payout % 141.42% - 315.58% - 133.74% - 152.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.74% 26.34% 9.05% 19.70% 22.04% 23.91% 26.79% -
ROE 2.06% 1.61% 0.40% 1.07% 1.58% 1.92% 1.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.84 14.40 10.50 12.67 16.97 18.66 14.68 13.83%
EPS 4.95 3.79 0.95 2.50 3.74 4.46 3.93 16.58%
DPS 7.00 0.00 3.00 0.00 5.00 0.00 6.00 10.79%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.84 14.40 10.50 12.67 16.97 18.66 14.68 13.83%
EPS 4.95 3.79 0.95 2.50 3.74 4.46 3.93 16.58%
DPS 7.00 0.00 3.00 0.00 5.00 0.00 6.00 10.79%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.53 2.65 2.73 2.82 2.85 2.86 -
P/RPS 15.02 17.57 25.23 21.55 16.62 15.27 19.48 -15.87%
P/EPS 54.15 66.70 278.76 109.37 75.43 63.87 72.70 -17.78%
EY 1.85 1.50 0.36 0.91 1.33 1.57 1.38 21.51%
DY 2.61 0.00 1.13 0.00 1.77 0.00 2.10 15.55%
P/NAPS 1.12 1.07 1.13 1.17 1.19 1.22 1.22 -5.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 -
Price 2.59 2.64 2.70 2.71 2.75 2.80 3.02 -
P/RPS 14.51 18.33 25.71 21.39 16.21 15.00 20.57 -20.70%
P/EPS 52.33 69.60 284.02 108.57 73.56 62.75 76.77 -22.49%
EY 1.91 1.44 0.35 0.92 1.36 1.59 1.30 29.14%
DY 2.70 0.00 1.11 0.00 1.82 0.00 1.99 22.48%
P/NAPS 1.08 1.12 1.15 1.16 1.17 1.20 1.29 -11.14%

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