[HSPLANT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.55%
YoY- 49.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 495,566 443,321 526,499 654,866 473,754 373,134 393,605 3.91%
PBT 176,068 137,674 190,688 339,473 226,376 135,136 166,274 0.95%
Tax -47,756 -40,160 -50,353 -86,505 -57,265 -35,039 -35,452 5.08%
NP 128,312 97,514 140,335 252,968 169,111 100,097 130,822 -0.32%
-
NP to SH 128,312 97,514 140,335 252,968 169,111 100,097 130,822 -0.32%
-
Tax Rate 27.12% 29.17% 26.41% 25.48% 25.30% 25.93% 21.32% -
Total Cost 367,254 345,807 386,164 401,898 304,643 273,037 262,783 5.73%
-
Net Worth 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 1,680,285 1,648,277 2.85%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 88,000 80,000 88,000 159,996 104,004 72,012 80,013 1.59%
Div Payout % 68.58% 82.04% 62.71% 63.25% 61.50% 71.94% 61.16% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 1,680,285 1,648,277 2.85%
NOSH 800,000 800,000 800,000 800,000 800,032 800,135 800,134 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.89% 22.00% 26.65% 38.63% 35.70% 26.83% 33.24% -
ROE 6.57% 5.08% 7.43% 13.46% 9.61% 5.96% 7.94% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 61.95 55.42 65.81 81.86 59.22 46.63 49.19 3.91%
EPS 16.04 12.19 17.54 31.62 21.14 12.51 16.35 -0.31%
DPS 11.00 10.00 11.00 20.00 13.00 9.00 10.00 1.60%
NAPS 2.44 2.40 2.36 2.35 2.20 2.10 2.06 2.86%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 61.95 55.42 65.81 81.86 59.22 46.64 49.20 3.91%
EPS 16.04 12.19 17.54 31.62 21.14 12.51 16.35 -0.31%
DPS 11.00 10.00 11.00 20.00 13.00 9.00 10.00 1.60%
NAPS 2.44 2.40 2.36 2.35 2.2001 2.1004 2.0603 2.85%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.51 2.68 2.82 2.76 3.35 2.30 1.59 -
P/RPS 4.05 4.84 4.28 3.37 5.66 4.93 3.23 3.84%
P/EPS 15.65 21.99 16.08 8.73 15.85 18.39 9.72 8.25%
EY 6.39 4.55 6.22 11.46 6.31 5.44 10.28 -7.61%
DY 4.38 3.73 3.90 7.25 3.88 3.91 6.29 -5.85%
P/NAPS 1.03 1.12 1.19 1.17 1.52 1.10 0.77 4.96%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 26/02/14 28/02/13 14/02/12 18/02/11 11/02/10 25/02/09 -
Price 2.65 2.59 2.75 3.05 3.18 2.37 1.61 -
P/RPS 4.28 4.67 4.18 3.73 5.37 5.08 3.27 4.58%
P/EPS 16.52 21.25 15.68 9.65 15.04 18.94 9.85 8.99%
EY 6.05 4.71 6.38 10.37 6.65 5.28 10.16 -8.27%
DY 4.15 3.86 4.00 6.56 4.09 3.80 6.21 -6.49%
P/NAPS 1.09 1.08 1.17 1.30 1.45 1.13 0.78 5.73%

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