[HSPLANT] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

29-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -15.74%

YoY- -35.77%

Quarter Report

QtrlyReport 30 Sept 2012 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	441,399	511,594	436,293	551,788	651,284	433,159	355,164	3.68%
YoY %	-13.72%	17.26%	-20.93%	-15.28%	50.36%	21.96%	-	-
Horiz. %	124.28%	144.04%	122.84%	155.36%	183.38%	121.96%	100.00%	-
PBT	132,127	184,543	121,618	219,899	342,947	205,754	111,636	2.84%
YoY %	-28.40%	51.74%	-44.69%	-35.88%	66.68%	84.31%	-	-
Horiz. %	118.36%	165.31%	108.94%	196.98%	307.20%	184.31%	100.00%	-
Tax	-36,800	-52,557	-33,792	-56,408	-88,404	-51,100	-22,387	8.63%
YoY %	29.98%	-55.53%	40.09%	36.19%	-73.00%	-128.26%	-	-
Horiz. %	164.38%	234.77%	150.94%	251.97%	394.89%	228.26%	100.00%	-
NP	95,327	131,986	87,826	163,491	254,543	154,654	89,249	1.10%
YoY %	-27.77%	50.28%	-46.28%	-35.77%	64.59%	73.28%	-	-
Horiz. %	106.81%	147.89%	98.41%	183.19%	285.21%	173.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,327	131,986	87,826	163,491	254,543	154,654	89,249	1.10%
YoY %	-27.77%	50.28%	-46.28%	-35.77%	64.59%	73.28%	-	-
Horiz. %	106.81%	147.89%	98.41%	183.19%	285.21%	173.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	28.48%	27.79%	25.65%	25.78%	24.84%	20.05%	-
YoY %	-2.21%	2.48%	8.34%	-0.50%	3.78%	23.89%	-	-
Horiz. %	138.90%	142.04%	138.60%	127.93%	128.58%	123.89%	100.00%	-
Total Cost	346,072	379,608	348,467	388,297	396,741	278,505	265,915	4.48%
YoY %	-8.83%	8.94%	-10.26%	-2.13%	42.45%	4.73%	-	-
Horiz. %	130.14%	142.76%	131.04%	146.02%	149.20%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,944,000	1,912,000	1,887,999	1,863,999	1,823,862	1,703,264	1,640,354	2.86%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.63%	111.19%	103.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	64,000	104,000	64,000	127,998	136,006	88,041	71,968	-1.93%
YoY %	-38.46%	62.50%	-50.00%	-5.89%	54.48%	22.33%	-	-
Horiz. %	88.93%	144.51%	88.93%	177.85%	188.98%	122.33%	100.00%	-
Div Payout %	67.14%	78.80%	72.87%	78.29%	53.43%	56.93%	80.64%	-
YoY %	-14.80%	8.14%	-6.92%	46.53%	-6.15%	-29.40%	-	-
Horiz. %	83.26%	97.72%	90.36%	97.09%	66.26%	70.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,944,000	1,912,000	1,887,999	1,863,999	1,823,862	1,703,264	1,640,354	2.86%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.63%	111.19%	103.84%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	799,939	799,654	800,172	-0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.04%	-0.06%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.97%	99.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	21.60%	25.80%	20.13%	29.63%	39.08%	35.70%	25.13%	-
YoY %	-16.28%	28.17%	-32.06%	-24.18%	9.47%	42.06%	-	-
Horiz. %	85.95%	102.67%	80.10%	117.91%	155.51%	142.06%	100.00%	-
ROE	4.90%	6.90%	4.65%	8.77%	13.96%	9.08%	5.44%	-
YoY %	-28.99%	48.39%	-46.98%	-37.18%	53.74%	66.91%	-	-
Horiz. %	90.07%	126.84%	85.48%	161.21%	256.62%	166.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	55.17	63.95	54.54	68.97	81.42	54.17	44.39	3.68%
YoY %	-13.73%	17.25%	-20.92%	-15.29%	50.30%	22.03%	-	-
Horiz. %	124.28%	144.06%	122.87%	155.37%	183.42%	122.03%	100.00%	-
EPS	11.92	16.50	10.98	20.44	31.82	19.34	11.15	1.11%
YoY %	-27.76%	50.27%	-46.28%	-35.76%	64.53%	73.45%	-	-
Horiz. %	106.91%	147.98%	98.48%	183.32%	285.38%	173.45%	100.00%	-
DPS	8.00	13.00	8.00	16.00	17.00	11.00	9.00	-1.94%
YoY %	-38.46%	62.50%	-50.00%	-5.88%	54.55%	22.22%	-	-
Horiz. %	88.89%	144.44%	88.89%	177.78%	188.89%	122.22%	100.00%	-
NAPS	2.43	2.39	2.36	2.33	2.28	2.13	2.05	2.87%
YoY %	1.67%	1.27%	1.29%	2.19%	7.04%	3.90%	-	-
Horiz. %	118.54%	116.59%	115.12%	113.66%	111.22%	103.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	55.17	63.95	54.54	68.97	81.41	54.14	44.40	3.68%
YoY %	-13.73%	17.25%	-20.92%	-15.28%	50.37%	21.94%	-	-
Horiz. %	124.26%	144.03%	122.84%	155.34%	183.36%	121.94%	100.00%	-
EPS	11.92	16.50	10.98	20.44	31.82	19.33	11.16	1.10%
YoY %	-27.76%	50.27%	-46.28%	-35.76%	64.61%	73.21%	-	-
Horiz. %	106.81%	147.85%	98.39%	183.15%	285.13%	173.21%	100.00%	-
DPS	8.00	13.00	8.00	16.00	17.00	11.01	9.00	-1.94%
YoY %	-38.46%	62.50%	-50.00%	-5.88%	54.41%	22.33%	-	-
Horiz. %	88.89%	144.44%	88.89%	177.78%	188.89%	122.33%	100.00%	-
NAPS	2.43	2.39	2.36	2.33	2.2798	2.1291	2.0504	2.87%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.64%	111.19%	103.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.28	2.53	2.53	2.85	2.45	2.38	2.27	-
P/RPS	4.13	3.96	4.64	4.13	3.01	4.39	5.11	-3.48%
YoY %	4.29%	-14.66%	12.35%	37.21%	-31.44%	-14.09%	-	-
Horiz. %	80.82%	77.50%	90.80%	80.82%	58.90%	85.91%	100.00%	-
P/EPS	19.13	15.33	23.05	13.95	7.70	12.31	20.35	-1.02%
YoY %	24.79%	-33.49%	65.23%	81.17%	-37.45%	-39.51%	-	-
Horiz. %	94.00%	75.33%	113.27%	68.55%	37.84%	60.49%	100.00%	-
EY	5.23	6.52	4.34	7.17	12.99	8.13	4.91	1.05%
YoY %	-19.79%	50.23%	-39.47%	-44.80%	59.78%	65.58%	-	-
Horiz. %	106.52%	132.79%	88.39%	146.03%	264.56%	165.58%	100.00%	-
DY	3.51	5.14	3.16	5.61	6.94	4.62	3.96	-1.98%
YoY %	-31.71%	62.66%	-43.67%	-19.16%	50.22%	16.67%	-	-
Horiz. %	88.64%	129.80%	79.80%	141.67%	175.25%	116.67%	100.00%	-
P/NAPS	0.94	1.06	1.07	1.22	1.07	1.12	1.11	-2.73%
YoY %	-11.32%	-0.93%	-12.30%	14.02%	-4.46%	0.90%	-	-
Horiz. %	84.68%	95.50%	96.40%	109.91%	96.40%	100.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/15	12/11/14	26/11/13	29/11/12	25/11/11	24/11/10	23/11/09	-
Price	2.41	2.60	2.64	2.80	2.68	3.13	2.32	-
P/RPS	4.37	4.07	4.84	4.06	3.29	5.78	5.23	-2.94%
YoY %	7.37%	-15.91%	19.21%	23.40%	-43.08%	10.52%	-	-
Horiz. %	83.56%	77.82%	92.54%	77.63%	62.91%	110.52%	100.00%	-
P/EPS	20.23	15.76	24.05	13.70	8.42	16.18	20.80	-0.46%
YoY %	28.36%	-34.47%	75.55%	62.71%	-47.96%	-22.21%	-	-
Horiz. %	97.26%	75.77%	115.62%	65.87%	40.48%	77.79%	100.00%	-
EY	4.94	6.35	4.16	7.30	11.87	6.18	4.81	0.44%
YoY %	-22.20%	52.64%	-43.01%	-38.50%	92.07%	28.48%	-	-
Horiz. %	102.70%	132.02%	86.49%	151.77%	246.78%	128.48%	100.00%	-
DY	3.32	5.00	3.03	5.71	6.34	3.51	3.88	-2.56%
YoY %	-33.60%	65.02%	-46.94%	-9.94%	80.63%	-9.54%	-	-
Horiz. %	85.57%	128.87%	78.09%	147.16%	163.40%	90.46%	100.00%	-
P/NAPS	0.99	1.09	1.12	1.20	1.18	1.47	1.13	-2.17%
YoY %	-9.17%	-2.68%	-6.67%	1.69%	-19.73%	30.09%	-	-
Horiz. %	87.61%	96.46%	99.12%	106.19%	104.42%	130.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos