[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.63%
YoY- 59.52%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 423,732 455,248 495,566 491,785 490,868 553,704 443,321 -2.97%
PBT 104,250 116,316 176,068 168,241 188,098 229,508 137,674 -16.96%
Tax -28,686 -30,344 -47,756 -45,056 -50,262 -60,608 -40,160 -20.14%
NP 75,564 85,972 128,312 123,185 137,836 168,900 97,514 -15.67%
-
NP to SH 75,564 85,972 128,312 123,185 137,836 168,900 97,514 -15.67%
-
Tax Rate 27.52% 26.09% 27.12% 26.78% 26.72% 26.41% 29.17% -
Total Cost 348,168 369,276 367,254 368,600 353,032 384,804 345,807 0.45%
-
Net Worth 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1,920,000 0.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 48,000 - 88,000 64,000 96,000 - 80,000 -28.92%
Div Payout % 63.52% - 68.58% 51.95% 69.65% - 82.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1,920,000 0.83%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.83% 18.88% 25.89% 25.05% 28.08% 30.50% 22.00% -
ROE 3.89% 4.46% 6.57% 6.44% 7.12% 8.83% 5.08% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.97 56.91 61.95 61.47 61.36 69.21 55.42 -2.97%
EPS 9.44 10.76 16.04 15.40 17.24 21.12 12.19 -15.71%
DPS 6.00 0.00 11.00 8.00 12.00 0.00 10.00 -28.92%
NAPS 2.43 2.41 2.44 2.39 2.42 2.39 2.40 0.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.97 56.91 61.95 61.47 61.36 69.21 55.42 -2.97%
EPS 9.44 10.76 16.04 15.40 17.24 21.12 12.19 -15.71%
DPS 6.00 0.00 11.00 8.00 12.00 0.00 10.00 -28.92%
NAPS 2.43 2.41 2.44 2.39 2.42 2.39 2.40 0.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.50 2.60 2.51 2.53 2.74 2.71 2.68 -
P/RPS 4.72 4.57 4.05 4.12 4.47 3.92 4.84 -1.66%
P/EPS 26.47 24.19 15.65 16.43 15.90 12.84 21.99 13.19%
EY 3.78 4.13 6.39 6.09 6.29 7.79 4.55 -11.65%
DY 2.40 0.00 4.38 3.16 4.38 0.00 3.73 -25.52%
P/NAPS 1.03 1.08 1.03 1.06 1.13 1.13 1.12 -5.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 23/02/15 12/11/14 26/08/14 27/05/14 26/02/14 -
Price 2.03 2.60 2.65 2.60 2.55 2.77 2.59 -
P/RPS 3.83 4.57 4.28 4.23 4.16 4.00 4.67 -12.41%
P/EPS 21.49 24.19 16.52 16.89 14.80 13.12 21.25 0.75%
EY 4.65 4.13 6.05 5.92 6.76 7.62 4.71 -0.85%
DY 2.96 0.00 4.15 3.08 4.71 0.00 3.86 -16.26%
P/NAPS 0.84 1.08 1.09 1.09 1.05 1.16 1.08 -15.46%

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