[HSPLANT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -30.96%
YoY- -63.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 429,436 423,732 490,868 370,738 482,936 652,894 404,450 1.00%
PBT 101,752 104,250 188,098 76,240 202,468 358,580 195,908 -10.33%
Tax -28,866 -28,686 -50,262 -21,092 -53,016 -91,244 -50,290 -8.82%
NP 72,886 75,564 137,836 55,148 149,452 267,336 145,618 -10.88%
-
NP to SH 72,886 75,564 137,836 55,148 149,452 267,336 145,618 -10.88%
-
Tax Rate 28.37% 27.52% 26.72% 27.67% 26.18% 25.45% 25.67% -
Total Cost 356,550 348,168 353,032 315,590 333,484 385,558 258,832 5.47%
-
Net Worth 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 2.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 48,000 48,000 96,000 48,000 96,000 159,985 96,011 -10.90%
Div Payout % 65.86% 63.52% 69.65% 87.04% 64.23% 59.84% 65.93% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 2.41%
NOSH 800,000 800,000 800,000 800,000 800,000 799,928 800,098 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.97% 17.83% 28.08% 14.88% 30.95% 40.95% 36.00% -
ROE 3.69% 3.89% 7.12% 2.93% 7.98% 14.53% 8.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.68 52.97 61.36 46.34 60.37 81.62 50.55 1.00%
EPS 9.12 9.44 17.24 6.90 18.68 33.42 18.20 -10.86%
DPS 6.00 6.00 12.00 6.00 12.00 20.00 12.00 -10.90%
NAPS 2.47 2.43 2.42 2.35 2.34 2.30 2.14 2.41%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.68 52.97 61.36 46.34 60.37 81.61 50.56 1.00%
EPS 9.12 9.44 17.24 6.90 18.68 33.42 18.20 -10.86%
DPS 6.00 6.00 12.00 6.00 12.00 20.00 12.00 -10.90%
NAPS 2.47 2.43 2.42 2.35 2.34 2.2998 2.1403 2.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.40 2.50 2.74 2.65 2.86 2.71 2.25 -
P/RPS 4.47 4.72 4.47 5.72 4.74 3.32 4.45 0.07%
P/EPS 26.34 26.47 15.90 38.44 15.31 8.11 12.36 13.42%
EY 3.80 3.78 6.29 2.60 6.53 12.33 8.09 -11.82%
DY 2.50 2.40 4.38 2.26 4.20 7.38 5.33 -11.84%
P/NAPS 0.97 1.03 1.13 1.13 1.22 1.18 1.05 -1.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 26/08/14 19/08/13 29/08/12 23/08/11 25/08/10 -
Price 2.45 2.03 2.55 2.70 3.02 2.64 2.35 -
P/RPS 4.56 3.83 4.16 5.83 5.00 3.23 4.65 -0.32%
P/EPS 26.89 21.49 14.80 39.17 16.17 7.90 12.91 12.99%
EY 3.72 4.65 6.76 2.55 6.19 12.66 7.74 -11.48%
DY 2.45 2.96 4.71 2.22 3.97 7.58 5.11 -11.52%
P/NAPS 0.99 0.84 1.05 1.15 1.29 1.15 1.10 -1.73%

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