[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.76%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 101,357 526,499 390,772 241,468 123,998 654,866 493,850 -65.17%
PBT 27,359 190,688 148,382 101,234 58,037 339,473 267,956 -78.12%
Tax -7,390 -50,353 -37,956 -26,508 -14,782 -86,505 -68,053 -77.20%
NP 19,969 140,335 110,426 74,726 43,255 252,968 199,903 -78.44%
-
NP to SH 19,969 140,335 110,426 74,726 43,255 252,968 199,903 -78.44%
-
Tax Rate 27.01% 26.41% 25.58% 26.18% 25.47% 25.48% 25.40% -
Total Cost 81,388 386,164 280,346 166,742 80,743 401,898 293,947 -57.48%
-
Net Worth 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 88,000 48,000 48,000 - 159,996 79,993 -
Div Payout % - 62.71% 43.47% 64.23% - 63.25% 40.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1,879,962 1,823,844 1.75%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 799,931 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.70% 26.65% 28.26% 30.95% 34.88% 38.63% 40.48% -
ROE 1.07% 7.43% 5.92% 3.99% 2.35% 13.46% 10.96% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.67 65.81 48.85 30.18 15.50 81.86 61.74 -65.17%
EPS 2.50 17.54 13.80 9.34 5.41 31.62 24.99 -78.41%
DPS 0.00 11.00 6.00 6.00 0.00 20.00 10.00 -
NAPS 2.34 2.36 2.33 2.34 2.30 2.35 2.28 1.74%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.67 65.81 48.85 30.18 15.50 81.86 61.73 -65.17%
EPS 2.50 17.54 13.80 9.34 5.41 31.62 24.99 -78.41%
DPS 0.00 11.00 6.00 6.00 0.00 20.00 10.00 -
NAPS 2.34 2.36 2.33 2.34 2.30 2.35 2.2798 1.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.73 2.82 2.85 2.86 3.07 2.76 2.45 -
P/RPS 21.55 4.28 5.83 9.48 19.81 3.37 3.97 208.54%
P/EPS 109.37 16.08 20.65 30.62 56.78 8.73 9.80 398.66%
EY 0.91 6.22 4.84 3.27 1.76 11.46 10.20 -80.00%
DY 0.00 3.90 2.11 2.10 0.00 7.25 4.08 -
P/NAPS 1.17 1.19 1.22 1.22 1.33 1.17 1.07 6.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 14/02/12 25/11/11 -
Price 2.71 2.75 2.80 3.02 2.91 3.05 2.68 -
P/RPS 21.39 4.18 5.73 10.01 18.77 3.73 4.34 189.32%
P/EPS 108.57 15.68 20.29 32.33 53.82 9.65 10.72 367.44%
EY 0.92 6.38 4.93 3.09 1.86 10.37 9.32 -78.61%
DY 0.00 4.00 2.14 1.99 0.00 6.56 3.73 -
P/NAPS 1.16 1.17 1.20 1.29 1.27 1.30 1.18 -1.13%

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