[HSPLANT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.58%
YoY- 55.21%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 480,390 503,858 634,813 516,404 401,283 421,063 262,382 10.60%
PBT 167,692 160,010 320,457 254,416 165,620 167,154 214,951 -4.05%
Tax -47,922 -42,961 -81,991 -64,023 -42,955 -35,597 -36,219 4.77%
NP 119,770 117,049 238,466 190,393 122,665 131,557 178,732 -6.45%
-
NP to SH 119,770 117,049 238,466 190,393 122,665 131,557 178,732 -6.45%
-
Tax Rate 28.58% 26.85% 25.59% 25.16% 25.94% 21.30% 16.85% -
Total Cost 360,620 386,809 396,347 326,011 278,618 289,506 83,650 27.56%
-
Net Worth 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 2.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 80,000 88,000 159,988 104,034 72,025 79,939 19,780 26.21%
Div Payout % 66.79% 75.18% 67.09% 54.64% 58.72% 60.76% 11.07% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 2.87%
NOSH 800,000 800,000 800,000 799,958 799,890 799,252 798,303 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 24.93% 23.23% 37.56% 36.87% 30.57% 31.24% 68.12% -
ROE 6.26% 6.25% 12.96% 10.48% 7.13% 7.91% 11.08% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 60.05 62.98 79.35 64.55 50.17 52.68 32.87 10.56%
EPS 14.97 14.63 29.81 23.80 15.34 16.46 22.39 -6.48%
DPS 10.00 11.00 20.00 13.00 9.00 10.00 2.48 26.14%
NAPS 2.39 2.34 2.30 2.27 2.15 2.08 2.02 2.84%
Adjusted Per Share Value based on latest NOSH - 799,958
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 60.05 62.98 79.35 64.55 50.16 52.63 32.80 10.59%
EPS 14.97 14.63 29.81 23.80 15.33 16.44 22.34 -6.45%
DPS 10.00 11.00 20.00 13.00 9.00 9.99 2.47 26.23%
NAPS 2.39 2.34 2.30 2.2699 2.1497 2.0781 2.0157 2.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.71 2.73 3.07 3.00 2.48 1.66 2.83 -
P/RPS 4.51 4.33 3.87 4.65 4.94 3.15 8.61 -10.21%
P/EPS 18.10 18.66 10.30 12.60 16.17 10.09 12.64 6.16%
EY 5.52 5.36 9.71 7.93 6.18 9.92 7.91 -5.81%
DY 3.69 4.03 6.51 4.33 3.63 6.02 0.88 26.97%
P/NAPS 1.13 1.17 1.33 1.32 1.15 0.80 1.40 -3.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 28/05/12 06/05/11 26/05/10 26/05/09 - -
Price 2.77 2.71 2.91 2.72 2.04 2.30 0.00 -
P/RPS 4.61 4.30 3.67 4.21 4.07 4.37 0.00 -
P/EPS 18.50 18.52 9.76 11.43 13.30 13.97 0.00 -
EY 5.40 5.40 10.24 8.75 7.52 7.16 0.00 -
DY 3.61 4.06 6.87 4.78 4.41 4.35 0.00 -
P/NAPS 1.16 1.16 1.27 1.20 0.95 1.11 0.00 -

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
Post a Comment