[HSPLANT] QoQ 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- -12.07%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
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 98,054 113,812 126,727 123,405 107,008 138,426 142,755 -22.20%
PBT 23,046 29,079 49,887 32,132 36,672 57,377 58,362 -46.26%
Tax -6,757 -7,586 -13,964 -8,661 -9,979 -15,152 -18,765 -49.48%
NP 16,289 21,493 35,923 23,471 26,693 42,225 39,597 -44.77%
-
NP to SH 16,289 21,493 35,923 23,471 26,693 42,225 39,597 -44.77%
-
Tax Rate 29.32% 26.09% 27.99% 26.95% 27.21% 26.41% 32.15% -
Total Cost 81,765 92,319 90,804 99,934 80,315 96,201 103,158 -14.38%
-
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 24,000 - 40,000 - 48,000 - 56,000 -43.24%
Div Payout % 147.34% - 111.35% - 179.82% - 141.42% -
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 16.61% 18.88% 28.35% 19.02% 24.94% 30.50% 27.74% -
ROE 0.84% 1.11% 1.84% 1.23% 1.38% 2.21% 2.06% -
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 12.26 14.23 15.84 15.43 13.38 17.30 17.84 -22.17%
EPS 2.04 2.69 4.49 2.93 3.34 5.28 4.95 -44.71%
DPS 3.00 0.00 5.00 0.00 6.00 0.00 7.00 -43.24%
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 12.26 14.23 15.84 15.43 13.38 17.30 17.84 -22.17%
EPS 2.04 2.69 4.49 2.93 3.34 5.28 4.95 -44.71%
DPS 3.00 0.00 5.00 0.00 6.00 0.00 7.00 -43.24%
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 20.40 18.28 15.85 16.40 20.48 15.66 15.02 22.71%
P/EPS 122.78 96.78 55.90 86.23 82.12 51.34 54.15 72.85%
EY 0.81 1.03 1.79 1.16 1.22 1.95 1.85 -42.42%
DY 1.20 0.00 1.99 0.00 2.19 0.00 2.61 -40.51%
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 16.56 18.28 16.73 16.86 19.06 16.01 14.51 9.23%
P/EPS 99.70 96.78 59.02 88.62 76.42 52.48 52.33 53.86%
EY 1.00 1.03 1.69 1.13 1.31 1.91 1.91 -35.11%
DY 1.48 0.00 1.89 0.00 2.35 0.00 2.70 -33.09%
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