[HSPLANT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 298.99%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 160,166 102,806 123,405 115,197 149,304 167,403 114,095 5.81%
PBT 56,892 30,115 32,132 41,192 47,148 88,666 53,431 1.05%
Tax -14,190 -8,493 -8,661 -10,849 -11,448 -22,431 -11,769 3.16%
NP 42,702 21,622 23,471 30,343 35,700 66,235 41,662 0.41%
-
NP to SH 42,702 21,622 23,471 30,343 35,700 66,235 41,662 0.41%
-
Tax Rate 24.94% 28.20% 26.95% 26.34% 24.28% 25.30% 22.03% -
Total Cost 117,464 81,184 99,934 84,854 113,604 101,168 72,433 8.38%
-
Net Worth 1,992,000 1,944,000 1,912,000 1,887,999 1,863,999 1,823,862 1,703,264 2.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,992,000 1,944,000 1,912,000 1,887,999 1,863,999 1,823,862 1,703,264 2.64%
NOSH 800,000 800,000 800,000 800,000 800,000 799,939 799,654 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.66% 21.03% 19.02% 26.34% 23.91% 39.57% 36.52% -
ROE 2.14% 1.11% 1.23% 1.61% 1.92% 3.63% 2.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.02 12.85 15.43 14.40 18.66 20.93 14.27 5.79%
EPS 5.34 2.70 2.93 3.79 4.46 8.28 5.21 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.43 2.39 2.36 2.33 2.28 2.13 2.63%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.02 12.85 15.43 14.40 18.66 20.93 14.26 5.81%
EPS 5.34 2.70 2.93 3.79 4.46 8.28 5.21 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.43 2.39 2.36 2.33 2.2798 2.1291 2.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.40 2.28 2.53 2.53 2.85 2.45 2.38 -
P/RPS 11.99 17.74 16.40 17.57 15.27 11.71 16.68 -5.34%
P/EPS 44.96 84.36 86.23 66.70 63.87 29.59 45.68 -0.26%
EY 2.22 1.19 1.16 1.50 1.57 3.38 2.19 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.06 1.07 1.22 1.07 1.12 -2.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 12/11/14 26/11/13 29/11/12 25/11/11 24/11/10 -
Price 2.43 2.41 2.60 2.64 2.80 2.68 3.13 -
P/RPS 12.14 18.75 16.86 18.33 15.00 12.81 21.94 -9.38%
P/EPS 45.52 89.17 88.62 69.60 62.75 32.37 60.08 -4.51%
EY 2.20 1.12 1.13 1.44 1.59 3.09 1.66 4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.09 1.12 1.20 1.18 1.47 -6.52%

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