[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 27.09%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 300,566 185,369 101,357 526,499 390,772 241,468 123,998 80.35%
PBT 79,312 38,120 27,359 190,688 148,382 101,234 58,037 23.12%
Tax -21,395 -10,546 -7,390 -50,353 -37,956 -26,508 -14,782 27.92%
NP 57,917 27,574 19,969 140,335 110,426 74,726 43,255 21.46%
-
NP to SH 57,917 27,574 19,969 140,335 110,426 74,726 43,255 21.46%
-
Tax Rate 26.98% 27.67% 27.01% 26.41% 25.58% 26.18% 25.47% -
Total Cost 242,649 157,795 81,388 386,164 280,346 166,742 80,743 108.10%
-
Net Worth 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 24,000 24,000 - 88,000 48,000 48,000 - -
Div Payout % 41.44% 87.04% - 62.71% 43.47% 64.23% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1,839,999 1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.27% 14.88% 19.70% 26.65% 28.26% 30.95% 34.88% -
ROE 3.07% 1.47% 1.07% 7.43% 5.92% 3.99% 2.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.57 23.17 12.67 65.81 48.85 30.18 15.50 80.34%
EPS 7.24 3.45 2.50 17.54 13.80 9.34 5.41 21.41%
DPS 3.00 3.00 0.00 11.00 6.00 6.00 0.00 -
NAPS 2.36 2.35 2.34 2.36 2.33 2.34 2.30 1.73%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.57 23.17 12.67 65.81 48.85 30.18 15.50 80.34%
EPS 7.24 3.45 2.50 17.54 13.80 9.34 5.41 21.41%
DPS 3.00 3.00 0.00 11.00 6.00 6.00 0.00 -
NAPS 2.36 2.35 2.34 2.36 2.33 2.34 2.30 1.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.53 2.65 2.73 2.82 2.85 2.86 3.07 -
P/RPS 6.73 11.44 21.55 4.28 5.83 9.48 19.81 -51.28%
P/EPS 34.95 76.88 109.37 16.08 20.65 30.62 56.78 -27.61%
EY 2.86 1.30 0.91 6.22 4.84 3.27 1.76 38.17%
DY 1.19 1.13 0.00 3.90 2.11 2.10 0.00 -
P/NAPS 1.07 1.13 1.17 1.19 1.22 1.22 1.33 -13.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 28/05/12 -
Price 2.64 2.70 2.71 2.75 2.80 3.02 2.91 -
P/RPS 7.03 11.65 21.39 4.18 5.73 10.01 18.77 -48.00%
P/EPS 36.47 78.33 108.57 15.68 20.29 32.33 53.82 -22.83%
EY 2.74 1.28 0.92 6.38 4.93 3.09 1.86 29.43%
DY 1.14 1.11 0.00 4.00 2.14 1.99 0.00 -
P/NAPS 1.12 1.15 1.16 1.17 1.20 1.29 1.27 -8.03%

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