[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 110.04%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 245,434 138,426 443,321 300,566 185,369 101,357 526,499 -39.96%
PBT 94,049 57,377 137,674 79,312 38,120 27,359 190,688 -37.65%
Tax -25,131 -15,152 -40,160 -21,395 -10,546 -7,390 -50,353 -37.15%
NP 68,918 42,225 97,514 57,917 27,574 19,969 140,335 -37.83%
-
NP to SH 68,918 42,225 97,514 57,917 27,574 19,969 140,335 -37.83%
-
Tax Rate 26.72% 26.41% 29.17% 26.98% 27.67% 27.01% 26.41% -
Total Cost 176,516 96,201 345,807 242,649 157,795 81,388 386,164 -40.74%
-
Net Worth 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 48,000 - 80,000 24,000 24,000 - 88,000 -33.31%
Div Payout % 69.65% - 82.04% 41.44% 87.04% - 62.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1.69%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.08% 30.50% 22.00% 19.27% 14.88% 19.70% 26.65% -
ROE 3.56% 2.21% 5.08% 3.07% 1.47% 1.07% 7.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.68 17.30 55.42 37.57 23.17 12.67 65.81 -39.96%
EPS 8.62 5.28 12.19 7.24 3.45 2.50 17.54 -37.80%
DPS 6.00 0.00 10.00 3.00 3.00 0.00 11.00 -33.31%
NAPS 2.42 2.39 2.40 2.36 2.35 2.34 2.36 1.69%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.68 17.30 55.42 37.57 23.17 12.67 65.81 -39.96%
EPS 8.62 5.28 12.19 7.24 3.45 2.50 17.54 -37.80%
DPS 6.00 0.00 10.00 3.00 3.00 0.00 11.00 -33.31%
NAPS 2.42 2.39 2.40 2.36 2.35 2.34 2.36 1.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.74 2.71 2.68 2.53 2.65 2.73 2.82 -
P/RPS 8.93 15.66 4.84 6.73 11.44 21.55 4.28 63.50%
P/EPS 31.81 51.34 21.99 34.95 76.88 109.37 16.08 57.78%
EY 3.14 1.95 4.55 2.86 1.30 0.91 6.22 -36.67%
DY 2.19 0.00 3.73 1.19 1.13 0.00 3.90 -32.00%
P/NAPS 1.13 1.13 1.12 1.07 1.13 1.17 1.19 -3.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 26/02/14 26/11/13 19/08/13 28/05/13 28/02/13 -
Price 2.55 2.77 2.59 2.64 2.70 2.71 2.75 -
P/RPS 8.31 16.01 4.67 7.03 11.65 21.39 4.18 58.30%
P/EPS 29.60 52.48 21.25 36.47 78.33 108.57 15.68 52.92%
EY 3.38 1.91 4.71 2.74 1.28 0.92 6.38 -34.60%
DY 2.35 0.00 3.86 1.14 1.11 0.00 4.00 -29.92%
P/NAPS 1.05 1.16 1.08 1.12 1.15 1.16 1.17 -6.97%

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