[HSPLANT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.77%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 314,672 368,839 300,566 390,772 493,850 316,320 256,295 3.47%
PBT 82,240 126,181 79,312 148,382 267,956 151,385 80,767 0.30%
Tax -22,836 -33,792 -21,395 -37,956 -68,053 -36,914 -20,853 1.52%
NP 59,404 92,389 57,917 110,426 199,903 114,471 59,914 -0.14%
-
NP to SH 59,404 92,389 57,917 110,426 199,903 114,471 59,914 -0.14%
-
Tax Rate 27.77% 26.78% 26.98% 25.58% 25.40% 24.38% 25.82% -
Total Cost 255,268 276,450 242,649 280,346 293,947 201,849 196,381 4.46%
-
Net Worth 1,944,000 1,912,000 1,887,999 1,863,999 1,823,844 1,703,866 1,639,835 2.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,000 48,000 24,000 48,000 79,993 47,996 31,996 -4.67%
Div Payout % 40.40% 51.95% 41.44% 43.47% 40.02% 41.93% 53.40% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,944,000 1,912,000 1,887,999 1,863,999 1,823,844 1,703,866 1,639,835 2.87%
NOSH 800,000 800,000 800,000 800,000 799,931 799,937 799,919 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.88% 25.05% 19.27% 28.26% 40.48% 36.19% 23.38% -
ROE 3.06% 4.83% 3.07% 5.92% 10.96% 6.72% 3.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.33 46.10 37.57 48.85 61.74 39.54 32.04 3.47%
EPS 7.43 11.55 7.24 13.80 24.99 14.31 7.49 -0.13%
DPS 3.00 6.00 3.00 6.00 10.00 6.00 4.00 -4.67%
NAPS 2.43 2.39 2.36 2.33 2.28 2.13 2.05 2.87%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.33 46.10 37.57 48.85 61.73 39.54 32.04 3.47%
EPS 7.43 11.55 7.24 13.80 24.99 14.31 7.49 -0.13%
DPS 3.00 6.00 3.00 6.00 10.00 6.00 4.00 -4.67%
NAPS 2.43 2.39 2.36 2.33 2.2798 2.1298 2.0498 2.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.28 2.53 2.53 2.85 2.45 2.38 2.27 -
P/RPS 5.80 5.49 6.73 5.83 3.97 6.02 7.08 -3.26%
P/EPS 30.71 21.91 34.95 20.65 9.80 16.63 30.31 0.21%
EY 3.26 4.56 2.86 4.84 10.20 6.01 3.30 -0.20%
DY 1.32 2.37 1.19 2.11 4.08 2.52 1.76 -4.67%
P/NAPS 0.94 1.06 1.07 1.22 1.07 1.12 1.11 -2.73%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 12/11/14 26/11/13 29/11/12 25/11/11 24/11/10 23/11/09 -
Price 2.41 2.60 2.64 2.80 2.68 3.13 2.32 -
P/RPS 6.13 5.64 7.03 5.73 4.34 7.92 7.24 -2.73%
P/EPS 32.46 22.51 36.47 20.29 10.72 21.87 30.97 0.78%
EY 3.08 4.44 2.74 4.93 9.32 4.57 3.23 -0.78%
DY 1.24 2.31 1.14 2.14 3.73 1.92 1.72 -5.30%
P/NAPS 0.99 1.09 1.12 1.20 1.18 1.47 1.13 -2.17%

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