[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.76%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 211,866 245,434 185,369 241,468 326,447 202,225 165,927 4.15%
PBT 52,125 94,049 38,120 101,234 179,290 97,954 49,813 0.75%
Tax -14,343 -25,131 -10,546 -26,508 -45,622 -25,145 -13,024 1.62%
NP 37,782 68,918 27,574 74,726 133,668 72,809 36,789 0.44%
-
NP to SH 37,782 68,918 27,574 74,726 133,668 72,809 36,789 0.44%
-
Tax Rate 27.52% 26.72% 27.67% 26.18% 25.45% 25.67% 26.15% -
Total Cost 174,084 176,516 157,795 166,742 192,779 129,416 129,138 5.10%
-
Net Worth 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 2.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 24,000 48,000 24,000 48,000 79,992 48,005 31,990 -4.67%
Div Payout % 63.52% 69.65% 87.04% 64.23% 59.84% 65.93% 86.96% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 2.79%
NOSH 800,000 800,000 800,000 800,000 799,928 800,098 799,760 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.83% 28.08% 14.88% 30.95% 40.95% 36.00% 22.17% -
ROE 1.94% 3.56% 1.47% 3.99% 7.27% 4.25% 2.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.48 30.68 23.17 30.18 40.81 25.28 20.75 4.14%
EPS 4.72 8.62 3.45 9.34 16.71 9.10 4.60 0.42%
DPS 3.00 6.00 3.00 6.00 10.00 6.00 4.00 -4.67%
NAPS 2.43 2.42 2.35 2.34 2.30 2.14 2.06 2.79%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.48 30.68 23.17 30.18 40.81 25.28 20.74 4.15%
EPS 4.72 8.62 3.45 9.34 16.71 9.10 4.60 0.42%
DPS 3.00 6.00 3.00 6.00 10.00 6.00 4.00 -4.67%
NAPS 2.43 2.42 2.35 2.34 2.2998 2.1403 2.0594 2.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.50 2.74 2.65 2.86 2.71 2.25 2.14 -
P/RPS 9.44 8.93 11.44 9.48 6.64 8.90 10.31 -1.45%
P/EPS 52.94 31.81 76.88 30.62 16.22 24.73 46.52 2.17%
EY 1.89 3.14 1.30 3.27 6.17 4.04 2.15 -2.12%
DY 1.20 2.19 1.13 2.10 3.69 2.67 1.87 -7.12%
P/NAPS 1.03 1.13 1.13 1.22 1.18 1.05 1.04 -0.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 19/08/13 29/08/12 23/08/11 25/08/10 26/08/09 -
Price 2.03 2.55 2.70 3.02 2.64 2.35 2.24 -
P/RPS 7.67 8.31 11.65 10.01 6.47 9.30 10.80 -5.54%
P/EPS 42.98 29.60 78.33 32.33 15.80 25.82 48.70 -2.05%
EY 2.33 3.38 1.28 3.09 6.33 3.87 2.05 2.15%
DY 1.48 2.35 1.11 1.99 3.79 2.55 1.79 -3.11%
P/NAPS 0.84 1.05 1.15 1.29 1.15 1.10 1.09 -4.24%

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