[HSPLANT] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.23%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 104,162 113,812 138,426 101,357 123,998 144,051 101,401 0.44%
PBT 22,925 29,079 57,377 27,359 58,037 77,053 49,013 -11.88%
Tax -6,276 -7,586 -15,152 -7,390 -14,782 -19,296 -12,538 -10.88%
NP 16,649 21,493 42,225 19,969 43,255 57,757 36,475 -12.24%
-
NP to SH 16,649 21,493 42,225 19,969 43,255 57,757 36,475 -12.24%
-
Tax Rate 27.38% 26.09% 26.41% 27.01% 25.47% 25.04% 25.58% -
Total Cost 87,513 92,319 96,201 81,388 80,743 86,294 64,926 5.09%
-
Net Worth 1,960,000 1,928,000 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 2.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,960,000 1,928,000 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 2.20%
NOSH 800,000 800,000 800,000 800,000 800,000 799,958 799,890 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.98% 18.88% 30.50% 19.70% 34.88% 40.09% 35.97% -
ROE 0.85% 1.11% 2.21% 1.07% 2.35% 3.18% 2.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.02 14.23 17.30 12.67 15.50 18.01 12.68 0.44%
EPS 2.08 2.69 5.28 2.50 5.41 7.22 4.56 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.41 2.39 2.34 2.30 2.27 2.15 2.19%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.02 14.23 17.30 12.67 15.50 18.01 12.68 0.44%
EPS 2.08 2.69 5.28 2.50 5.41 7.22 4.56 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.41 2.39 2.34 2.30 2.2699 2.1497 2.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.42 2.60 2.71 2.73 3.07 3.00 2.48 -
P/RPS 18.59 18.28 15.66 21.55 19.81 16.66 19.56 -0.84%
P/EPS 116.28 96.78 51.34 109.37 56.78 41.55 54.39 13.48%
EY 0.86 1.03 1.95 0.91 1.76 2.41 1.84 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 1.13 1.17 1.33 1.32 1.15 -2.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 25/05/15 27/05/14 28/05/13 28/05/12 06/05/11 26/05/10 -
Price 2.35 2.60 2.77 2.71 2.91 2.72 2.04 -
P/RPS 18.05 18.28 16.01 21.39 18.77 15.10 16.09 1.93%
P/EPS 112.92 96.78 52.48 108.57 53.82 37.67 44.74 16.66%
EY 0.89 1.03 1.91 0.92 1.86 2.65 2.24 -14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.16 1.16 1.27 1.20 0.95 0.17%

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