[HSPLANT] YoY Annualized 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- 40.03%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 499,845 419,562 491,785 400,754 521,029 658,466 421,760 2.86%
PBT 143,690 109,653 168,241 105,749 197,842 357,274 201,846 -5.50%
Tax -38,164 -30,448 -45,056 -28,526 -50,608 -90,737 -49,218 -4.14%
NP 105,526 79,205 123,185 77,222 147,234 266,537 152,628 -5.96%
-
NP to SH 105,526 79,205 123,185 77,222 147,234 266,537 152,628 -5.96%
-
Tax Rate 26.56% 27.77% 26.78% 26.98% 25.58% 25.40% 24.38% -
Total Cost 394,318 340,357 368,600 323,532 373,794 391,929 269,132 6.56%
-
Net Worth 1,992,000 1,944,000 1,912,000 1,887,999 1,863,999 1,823,844 1,703,866 2.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,000 32,000 64,000 32,000 64,000 106,657 63,994 -10.89%
Div Payout % 30.32% 40.40% 51.95% 41.44% 43.47% 40.02% 41.93% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,992,000 1,944,000 1,912,000 1,887,999 1,863,999 1,823,844 1,703,866 2.63%
NOSH 800,000 800,000 800,000 800,000 800,000 799,931 799,937 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.11% 18.88% 25.05% 19.27% 28.26% 40.48% 36.19% -
ROE 5.30% 4.07% 6.44% 4.09% 7.90% 14.61% 8.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.48 52.45 61.47 50.09 65.13 82.32 52.72 2.86%
EPS 13.20 9.91 15.40 9.65 18.40 33.32 19.08 -5.95%
DPS 4.00 4.00 8.00 4.00 8.00 13.33 8.00 -10.90%
NAPS 2.49 2.43 2.39 2.36 2.33 2.28 2.13 2.63%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.48 52.45 61.47 50.09 65.13 82.31 52.72 2.86%
EPS 13.20 9.91 15.40 9.65 18.40 33.32 19.08 -5.95%
DPS 4.00 4.00 8.00 4.00 8.00 13.33 8.00 -10.90%
NAPS 2.49 2.43 2.39 2.36 2.33 2.2798 2.1298 2.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.40 2.28 2.53 2.53 2.85 2.45 2.38 -
P/RPS 3.84 4.35 4.12 5.05 4.38 2.98 4.51 -2.64%
P/EPS 18.19 23.03 16.43 26.21 15.49 7.35 12.47 6.48%
EY 5.50 4.34 6.09 3.82 6.46 13.60 8.02 -6.08%
DY 1.67 1.75 3.16 1.58 2.81 5.44 3.36 -10.98%
P/NAPS 0.96 0.94 1.06 1.07 1.22 1.07 1.12 -2.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 12/11/14 26/11/13 29/11/12 25/11/11 24/11/10 -
Price 2.43 2.41 2.60 2.64 2.80 2.68 3.13 -
P/RPS 3.89 4.60 4.23 5.27 4.30 3.26 5.94 -6.80%
P/EPS 18.42 24.34 16.89 27.35 15.21 8.04 16.40 1.95%
EY 5.43 4.11 5.92 3.66 6.57 12.43 6.10 -1.91%
DY 1.65 1.66 3.08 1.52 2.86 4.98 2.56 -7.05%
P/NAPS 0.98 0.99 1.09 1.12 1.20 1.18 1.47 -6.52%

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