[HSPLANT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 68.37%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 503,427 434,875 495,566 443,321 526,499 654,866 473,754 1.01%
PBT 167,146 120,226 176,068 137,674 190,688 339,473 226,376 -4.92%
Tax -43,028 -23,778 -47,756 -40,160 -50,353 -86,505 -57,265 -4.64%
NP 124,118 96,448 128,312 97,514 140,335 252,968 169,111 -5.02%
-
NP to SH 124,118 96,448 128,312 97,514 140,335 252,968 169,111 -5.02%
-
Tax Rate 25.74% 19.78% 27.12% 29.17% 26.41% 25.48% 25.30% -
Total Cost 379,309 338,427 367,254 345,807 386,164 401,898 304,643 3.71%
-
Net Worth 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 2.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 88,000 64,000 88,000 80,000 88,000 159,996 104,004 -2.74%
Div Payout % 70.90% 66.36% 68.58% 82.04% 62.71% 63.25% 61.50% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 2.48%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,032 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.65% 22.18% 25.89% 22.00% 26.65% 38.63% 35.70% -
ROE 6.08% 4.86% 6.57% 5.08% 7.43% 13.46% 9.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.93 54.36 61.95 55.42 65.81 81.86 59.22 1.01%
EPS 15.52 12.06 16.04 12.19 17.54 31.62 21.14 -5.01%
DPS 11.00 8.00 11.00 10.00 11.00 20.00 13.00 -2.74%
NAPS 2.55 2.48 2.44 2.40 2.36 2.35 2.20 2.48%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.93 54.36 61.95 55.42 65.81 81.86 59.22 1.01%
EPS 15.52 12.06 16.04 12.19 17.54 31.62 21.14 -5.01%
DPS 11.00 8.00 11.00 10.00 11.00 20.00 13.00 -2.74%
NAPS 2.55 2.48 2.44 2.40 2.36 2.35 2.2001 2.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.52 2.40 2.51 2.68 2.82 2.76 3.35 -
P/RPS 4.00 4.42 4.05 4.84 4.28 3.37 5.66 -5.61%
P/EPS 16.24 19.91 15.65 21.99 16.08 8.73 15.85 0.40%
EY 6.16 5.02 6.39 4.55 6.22 11.46 6.31 -0.39%
DY 4.37 3.33 4.38 3.73 3.90 7.25 3.88 2.00%
P/NAPS 0.99 0.97 1.03 1.12 1.19 1.17 1.52 -6.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 23/02/16 23/02/15 26/02/14 28/02/13 14/02/12 18/02/11 -
Price 2.65 2.49 2.65 2.59 2.75 3.05 3.18 -
P/RPS 4.21 4.58 4.28 4.67 4.18 3.73 5.37 -3.97%
P/EPS 17.08 20.65 16.52 21.25 15.68 9.65 15.04 2.14%
EY 5.85 4.84 6.05 4.71 6.38 10.37 6.65 -2.11%
DY 4.15 3.21 4.15 3.86 4.00 6.56 4.09 0.24%
P/NAPS 1.04 1.00 1.09 1.08 1.17 1.30 1.45 -5.38%

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