[HSPLANT] YoY Annualized 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- -13.62%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 423,732 490,868 370,738 482,936 652,894 404,450 331,854 4.15%
PBT 104,250 188,098 76,240 202,468 358,580 195,908 99,626 0.75%
Tax -28,686 -50,262 -21,092 -53,016 -91,244 -50,290 -26,048 1.62%
NP 75,564 137,836 55,148 149,452 267,336 145,618 73,578 0.44%
-
NP to SH 75,564 137,836 55,148 149,452 267,336 145,618 73,578 0.44%
-
Tax Rate 27.52% 26.72% 27.67% 26.18% 25.45% 25.67% 26.15% -
Total Cost 348,168 353,032 315,590 333,484 385,558 258,832 258,276 5.10%
-
Net Worth 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 2.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 48,000 96,000 48,000 96,000 159,985 96,011 63,980 -4.67%
Div Payout % 63.52% 69.65% 87.04% 64.23% 59.84% 65.93% 86.96% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1,712,211 1,647,507 2.79%
NOSH 800,000 800,000 800,000 800,000 799,928 800,098 799,760 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.83% 28.08% 14.88% 30.95% 40.95% 36.00% 22.17% -
ROE 3.89% 7.12% 2.93% 7.98% 14.53% 8.50% 4.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.97 61.36 46.34 60.37 81.62 50.55 41.49 4.15%
EPS 9.44 17.24 6.90 18.68 33.42 18.20 9.20 0.42%
DPS 6.00 12.00 6.00 12.00 20.00 12.00 8.00 -4.67%
NAPS 2.43 2.42 2.35 2.34 2.30 2.14 2.06 2.79%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.97 61.36 46.34 60.37 81.61 50.56 41.48 4.15%
EPS 9.44 17.24 6.90 18.68 33.42 18.20 9.20 0.42%
DPS 6.00 12.00 6.00 12.00 20.00 12.00 8.00 -4.67%
NAPS 2.43 2.42 2.35 2.34 2.2998 2.1403 2.0594 2.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.50 2.74 2.65 2.86 2.71 2.25 2.14 -
P/RPS 4.72 4.47 5.72 4.74 3.32 4.45 5.16 -1.47%
P/EPS 26.47 15.90 38.44 15.31 8.11 12.36 23.26 2.17%
EY 3.78 6.29 2.60 6.53 12.33 8.09 4.30 -2.12%
DY 2.40 4.38 2.26 4.20 7.38 5.33 3.74 -7.12%
P/NAPS 1.03 1.13 1.13 1.22 1.18 1.05 1.04 -0.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 19/08/13 29/08/12 23/08/11 25/08/10 26/08/09 -
Price 2.03 2.55 2.70 3.02 2.64 2.35 2.24 -
P/RPS 3.83 4.16 5.83 5.00 3.23 4.65 5.40 -5.56%
P/EPS 21.49 14.80 39.17 16.17 7.90 12.91 24.35 -2.05%
EY 4.65 6.76 2.55 6.19 12.66 7.74 4.11 2.07%
DY 2.96 4.71 2.22 3.97 7.58 5.11 3.57 -3.07%
P/NAPS 0.84 1.05 1.15 1.29 1.15 1.10 1.09 -4.24%

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