[HSPLANT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 15.72%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 490,868 370,738 482,936 652,894 404,450 331,854 338,454 6.38%
PBT 188,098 76,240 202,468 358,580 195,908 99,626 146,764 4.22%
Tax -50,262 -21,092 -53,016 -91,244 -50,290 -26,048 -37,754 4.88%
NP 137,836 55,148 149,452 267,336 145,618 73,578 109,010 3.98%
-
NP to SH 137,836 55,148 149,452 267,336 145,618 73,578 109,010 3.98%
-
Tax Rate 26.72% 27.67% 26.18% 25.45% 25.67% 26.15% 25.72% -
Total Cost 353,032 315,590 333,484 385,558 258,832 258,276 229,444 7.44%
-
Net Worth 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 1,616,741 3.04%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 96,000 48,000 96,000 159,985 96,011 63,980 80,036 3.07%
Div Payout % 69.65% 87.04% 64.23% 59.84% 65.93% 86.96% 73.42% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 1,616,741 3.04%
NOSH 800,000 800,000 800,000 799,928 800,098 799,760 800,367 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.08% 14.88% 30.95% 40.95% 36.00% 22.17% 32.21% -
ROE 7.12% 2.93% 7.98% 14.53% 8.50% 4.47% 6.74% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.36 46.34 60.37 81.62 50.55 41.49 42.29 6.39%
EPS 17.24 6.90 18.68 33.42 18.20 9.20 13.62 4.00%
DPS 12.00 6.00 12.00 20.00 12.00 8.00 10.00 3.08%
NAPS 2.42 2.35 2.34 2.30 2.14 2.06 2.02 3.05%
Adjusted Per Share Value based on latest NOSH - 799,905
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.36 46.34 60.37 81.61 50.56 41.48 42.31 6.38%
EPS 17.24 6.90 18.68 33.42 18.20 9.20 13.63 3.99%
DPS 12.00 6.00 12.00 20.00 12.00 8.00 10.00 3.08%
NAPS 2.42 2.35 2.34 2.2998 2.1403 2.0594 2.0209 3.04%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.74 2.65 2.86 2.71 2.25 2.14 3.04 -
P/RPS 4.47 5.72 4.74 3.32 4.45 5.16 7.19 -7.61%
P/EPS 15.90 38.44 15.31 8.11 12.36 23.26 22.32 -5.49%
EY 6.29 2.60 6.53 12.33 8.09 4.30 4.48 5.81%
DY 4.38 2.26 4.20 7.38 5.33 3.74 3.29 4.88%
P/NAPS 1.13 1.13 1.22 1.18 1.05 1.04 1.50 -4.60%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 19/08/13 29/08/12 23/08/11 25/08/10 26/08/09 26/08/08 -
Price 2.55 2.70 3.02 2.64 2.35 2.24 2.41 -
P/RPS 4.16 5.83 5.00 3.23 4.65 5.40 5.70 -5.11%
P/EPS 14.80 39.17 16.17 7.90 12.91 24.35 17.69 -2.92%
EY 6.76 2.55 6.19 12.66 7.74 4.11 5.65 3.03%
DY 4.71 2.22 3.97 7.58 5.11 3.57 4.15 2.13%
P/NAPS 1.05 1.15 1.29 1.15 1.10 1.09 1.19 -2.06%

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