[HSPLANT] YoY 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- -19.88%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 126,727 142,755 135,727 161,016 157,434 116,839 98,869 4.22%
PBT 49,887 58,362 42,306 71,517 74,991 54,369 30,869 8.32%
Tax -13,964 -18,765 -12,397 -18,452 -20,351 -14,186 -1,534 44.47%
NP 35,923 39,597 29,909 53,065 54,640 40,183 29,335 3.43%
-
NP to SH 35,923 39,597 29,909 53,065 54,640 40,183 29,335 3.43%
-
Tax Rate 27.99% 32.15% 29.30% 25.80% 27.14% 26.09% 4.97% -
Total Cost 90,804 103,158 105,818 107,951 102,794 76,656 69,534 4.54%
-
Net Worth 1,952,000 1,920,000 1,887,999 1,879,962 1,760,506 1,680,962 1,646,596 2.87%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40,000 56,000 40,000 79,998 56,016 40,022 39,965 0.01%
Div Payout % 111.35% 141.42% 133.74% 150.76% 102.52% 99.60% 136.24% -
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 1,760,506 1,680,962 1,646,596 2.87%
NOSH 800,000 800,000 800,000 800,000 800,230 800,458 799,318 0.01%
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 28.35% 27.74% 22.04% 32.96% 34.71% 34.39% 29.67% -
ROE 1.84% 2.06% 1.58% 2.82% 3.10% 2.39% 1.78% -
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 15.84 17.84 16.97 20.13 19.67 14.60 12.37 4.20%
EPS 4.49 4.95 3.74 6.63 6.83 5.02 3.67 3.41%
DPS 5.00 7.00 5.00 10.00 7.00 5.00 5.00 0.00%
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 15.84 17.84 16.97 20.13 19.68 14.60 12.36 4.21%
EPS 4.49 4.95 3.74 6.63 6.83 5.02 3.67 3.41%
DPS 5.00 7.00 5.00 10.00 7.00 5.00 5.00 0.00%
NAPS 2.44 2.40 2.36 2.35 2.2006 2.1012 2.0582 2.87%
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 15.85 15.02 16.62 13.71 17.03 15.76 12.85 3.55%
P/EPS 55.90 54.15 75.43 41.61 49.06 45.82 43.32 4.33%
EY 1.79 1.85 1.33 2.40 2.04 2.18 2.31 -4.15%
DY 1.99 2.61 1.77 3.62 2.09 2.17 3.14 -7.31%
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 16.73 14.51 16.21 15.15 16.16 16.24 13.02 4.26%
P/EPS 59.02 52.33 73.56 45.98 46.57 47.21 43.87 5.06%
EY 1.69 1.91 1.36 2.17 2.15 2.12 2.28 -4.86%
DY 1.89 2.70 1.82 3.28 2.20 2.11 3.11 -7.96%
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