[HSPLANT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -61.92%
YoY- -75.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 110,556 98,054 107,008 84,012 117,470 182,396 100,824 1.54%
PBT 27,951 23,046 36,672 10,761 43,197 102,237 48,941 -8.90%
Tax -8,157 -6,757 -9,979 -3,156 -11,726 -26,326 -12,607 -6.99%
NP 19,794 16,289 26,693 7,605 31,471 75,911 36,334 -9.61%
-
NP to SH 19,794 16,289 26,693 7,605 31,471 75,911 36,334 -9.61%
-
Tax Rate 29.18% 29.32% 27.21% 29.33% 27.15% 25.75% 25.76% -
Total Cost 90,762 81,765 80,315 76,407 85,999 106,485 64,490 5.85%
-
Net Worth 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,781 1,712,660 2.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 24,000 24,000 48,000 24,000 48,000 79,990 48,018 -10.90%
Div Payout % 121.25% 147.34% 179.82% 315.58% 152.52% 105.37% 132.16% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,781 1,712,660 2.41%
NOSH 800,000 800,000 800,000 800,000 800,000 799,905 800,308 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.90% 16.61% 24.94% 9.05% 26.79% 41.62% 36.04% -
ROE 1.00% 0.84% 1.38% 0.40% 1.68% 4.13% 2.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.82 12.26 13.38 10.50 14.68 22.80 12.60 1.55%
EPS 2.48 2.04 3.34 0.95 3.93 9.49 4.54 -9.57%
DPS 3.00 3.00 6.00 3.00 6.00 10.00 6.00 -10.90%
NAPS 2.47 2.43 2.42 2.35 2.34 2.30 2.14 2.41%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.82 12.26 13.38 10.50 14.68 22.80 12.60 1.55%
EPS 2.48 2.04 3.34 0.95 3.93 9.49 4.54 -9.57%
DPS 3.00 3.00 6.00 3.00 6.00 10.00 6.00 -10.90%
NAPS 2.47 2.43 2.42 2.35 2.34 2.2997 2.1408 2.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.40 2.50 2.74 2.65 2.86 2.71 2.25 -
P/RPS 17.37 20.40 20.48 25.23 19.48 11.88 17.86 -0.46%
P/EPS 97.00 122.78 82.12 278.76 72.70 28.56 49.56 11.83%
EY 1.03 0.81 1.22 0.36 1.38 3.50 2.02 -10.60%
DY 1.25 1.20 2.19 1.13 2.10 3.69 2.67 -11.87%
P/NAPS 0.97 1.03 1.13 1.13 1.22 1.18 1.05 -1.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 26/08/14 19/08/13 29/08/12 23/08/11 25/08/10 -
Price 2.45 2.03 2.55 2.70 3.02 2.64 2.35 -
P/RPS 17.73 16.56 19.06 25.71 20.57 11.58 18.65 -0.83%
P/EPS 99.02 99.70 76.42 284.02 76.77 27.82 51.76 11.40%
EY 1.01 1.00 1.31 0.35 1.30 3.59 1.93 -10.22%
DY 1.22 1.48 2.35 1.11 1.99 3.79 2.55 -11.55%
P/NAPS 0.99 0.84 1.05 1.15 1.29 1.15 1.10 -1.73%

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