[HSPLANT] YoY Annualized 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- -4.69%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 434,875 495,566 443,321 526,499 654,866 473,754 373,134 2.58%
PBT 120,226 176,068 137,674 190,688 339,473 226,376 135,136 -1.92%
Tax -23,778 -47,756 -40,160 -50,353 -86,505 -57,265 -35,039 -6.25%
NP 96,448 128,312 97,514 140,335 252,968 169,111 100,097 -0.61%
-
NP to SH 96,448 128,312 97,514 140,335 252,968 169,111 100,097 -0.61%
-
Tax Rate 19.78% 27.12% 29.17% 26.41% 25.48% 25.30% 25.93% -
Total Cost 338,427 367,254 345,807 386,164 401,898 304,643 273,037 3.64%
-
Net Worth 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 1,680,285 2.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 64,000 88,000 80,000 88,000 159,996 104,004 72,012 -1.94%
Div Payout % 66.36% 68.58% 82.04% 62.71% 63.25% 61.50% 71.94% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,072 1,680,285 2.80%
NOSH 800,000 800,000 800,000 800,000 800,000 800,032 800,135 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.18% 25.89% 22.00% 26.65% 38.63% 35.70% 26.83% -
ROE 4.86% 6.57% 5.08% 7.43% 13.46% 9.61% 5.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.36 61.95 55.42 65.81 81.86 59.22 46.63 2.58%
EPS 12.06 16.04 12.19 17.54 31.62 21.14 12.51 -0.60%
DPS 8.00 11.00 10.00 11.00 20.00 13.00 9.00 -1.94%
NAPS 2.48 2.44 2.40 2.36 2.35 2.20 2.10 2.80%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.36 61.95 55.42 65.81 81.86 59.22 46.64 2.58%
EPS 12.06 16.04 12.19 17.54 31.62 21.14 12.51 -0.60%
DPS 8.00 11.00 10.00 11.00 20.00 13.00 9.00 -1.94%
NAPS 2.48 2.44 2.40 2.36 2.35 2.2001 2.1004 2.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.40 2.51 2.68 2.82 2.76 3.35 2.30 -
P/RPS 4.42 4.05 4.84 4.28 3.37 5.66 4.93 -1.80%
P/EPS 19.91 15.65 21.99 16.08 8.73 15.85 18.39 1.33%
EY 5.02 6.39 4.55 6.22 11.46 6.31 5.44 -1.32%
DY 3.33 4.38 3.73 3.90 7.25 3.88 3.91 -2.63%
P/NAPS 0.97 1.03 1.12 1.19 1.17 1.52 1.10 -2.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 23/02/15 26/02/14 28/02/13 14/02/12 18/02/11 11/02/10 -
Price 2.49 2.65 2.59 2.75 3.05 3.18 2.37 -
P/RPS 4.58 4.28 4.67 4.18 3.73 5.37 5.08 -1.71%
P/EPS 20.65 16.52 21.25 15.68 9.65 15.04 18.94 1.45%
EY 4.84 6.05 4.71 6.38 10.37 6.65 5.28 -1.43%
DY 3.21 4.15 3.86 4.00 6.56 4.09 3.80 -2.77%
P/NAPS 1.00 1.09 1.08 1.17 1.30 1.45 1.13 -2.01%

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