[HSPLANT] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 36.61%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 553,704 405,428 495,992 576,204 405,604 293,008 183,176 20.23%
PBT 229,508 109,436 232,148 308,212 196,052 74,116 70,596 21.70%
Tax -60,608 -29,560 -59,128 -77,184 -50,152 -18,488 -17,908 22.51%
NP 168,900 79,876 173,020 231,028 145,900 55,628 52,688 21.41%
-
NP to SH 168,900 79,876 173,020 231,028 145,900 55,628 52,688 21.41%
-
Tax Rate 26.41% 27.01% 25.47% 25.04% 25.58% 24.94% 25.37% -
Total Cost 384,804 325,552 322,972 345,176 259,704 237,380 130,488 19.74%
-
Net Worth 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 2.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 2.87%
NOSH 800,000 800,000 800,000 799,958 799,890 799,252 798,303 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 30.50% 19.70% 34.88% 40.09% 35.97% 18.99% 28.76% -
ROE 8.83% 4.27% 9.40% 12.72% 8.48% 3.35% 3.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.21 50.68 62.00 72.03 50.71 36.66 22.95 20.18%
EPS 21.12 10.00 21.64 28.88 18.24 6.96 6.60 21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.34 2.30 2.27 2.15 2.08 2.02 2.84%
Adjusted Per Share Value based on latest NOSH - 799,958
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.21 50.68 62.00 72.03 50.70 36.63 22.90 20.23%
EPS 21.12 10.00 21.64 28.88 18.24 6.95 6.59 21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.34 2.30 2.2699 2.1497 2.0781 2.0157 2.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.71 2.73 3.07 3.00 2.48 1.66 2.83 -
P/RPS 3.92 5.39 4.95 4.16 4.89 4.53 12.33 -17.37%
P/EPS 12.84 27.34 14.19 10.39 13.60 23.85 42.88 -18.19%
EY 7.79 3.66 7.04 9.63 7.35 4.19 2.33 22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.33 1.32 1.15 0.80 1.40 -3.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 28/05/12 06/05/11 26/05/10 26/05/09 21/05/08 -
Price 2.77 2.71 2.91 2.72 2.04 2.30 3.04 -
P/RPS 4.00 5.35 4.69 3.78 4.02 6.27 13.25 -18.08%
P/EPS 13.12 27.14 13.46 9.42 11.18 33.05 46.06 -18.87%
EY 7.62 3.68 7.43 10.62 8.94 3.03 2.17 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.27 1.20 0.95 1.11 1.50 -4.19%

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