[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -85.77%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 443,321 300,566 185,369 101,357 526,499 390,772 241,468 49.77%
PBT 137,674 79,312 38,120 27,359 190,688 148,382 101,234 22.68%
Tax -40,160 -21,395 -10,546 -7,390 -50,353 -37,956 -26,508 31.81%
NP 97,514 57,917 27,574 19,969 140,335 110,426 74,726 19.35%
-
NP to SH 97,514 57,917 27,574 19,969 140,335 110,426 74,726 19.35%
-
Tax Rate 29.17% 26.98% 27.67% 27.01% 26.41% 25.58% 26.18% -
Total Cost 345,807 242,649 157,795 81,388 386,164 280,346 166,742 62.41%
-
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 80,000 24,000 24,000 - 88,000 48,000 48,000 40.44%
Div Payout % 82.04% 41.44% 87.04% - 62.71% 43.47% 64.23% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,920,000 1,887,999 1,879,999 1,871,999 1,887,999 1,863,999 1,871,999 1.69%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.00% 19.27% 14.88% 19.70% 26.65% 28.26% 30.95% -
ROE 5.08% 3.07% 1.47% 1.07% 7.43% 5.92% 3.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.42 37.57 23.17 12.67 65.81 48.85 30.18 49.79%
EPS 12.19 7.24 3.45 2.50 17.54 13.80 9.34 19.36%
DPS 10.00 3.00 3.00 0.00 11.00 6.00 6.00 40.44%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.42 37.57 23.17 12.67 65.81 48.85 30.18 49.79%
EPS 12.19 7.24 3.45 2.50 17.54 13.80 9.34 19.36%
DPS 10.00 3.00 3.00 0.00 11.00 6.00 6.00 40.44%
NAPS 2.40 2.36 2.35 2.34 2.36 2.33 2.34 1.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.53 2.65 2.73 2.82 2.85 2.86 -
P/RPS 4.84 6.73 11.44 21.55 4.28 5.83 9.48 -36.04%
P/EPS 21.99 34.95 76.88 109.37 16.08 20.65 30.62 -19.75%
EY 4.55 2.86 1.30 0.91 6.22 4.84 3.27 24.56%
DY 3.73 1.19 1.13 0.00 3.90 2.11 2.10 46.51%
P/NAPS 1.12 1.07 1.13 1.17 1.19 1.22 1.22 -5.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 19/08/13 28/05/13 28/02/13 29/11/12 29/08/12 -
Price 2.59 2.64 2.70 2.71 2.75 2.80 3.02 -
P/RPS 4.67 7.03 11.65 21.39 4.18 5.73 10.01 -39.76%
P/EPS 21.25 36.47 78.33 108.57 15.68 20.29 32.33 -24.34%
EY 4.71 2.74 1.28 0.92 6.38 4.93 3.09 32.34%
DY 3.86 1.14 1.11 0.00 4.00 2.14 1.99 55.34%
P/NAPS 1.08 1.12 1.15 1.16 1.17 1.20 1.29 -11.14%

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