[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 63.22%
YoY- 149.94%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 277,610 214,718 211,866 245,434 185,369 241,468 326,447 -2.66%
PBT 85,105 50,876 52,125 94,049 38,120 101,234 179,290 -11.66%
Tax -22,138 -14,433 -14,343 -25,131 -10,546 -26,508 -45,622 -11.34%
NP 62,967 36,443 37,782 68,918 27,574 74,726 133,668 -11.78%
-
NP to SH 62,967 36,443 37,782 68,918 27,574 74,726 133,668 -11.78%
-
Tax Rate 26.01% 28.37% 27.52% 26.72% 27.67% 26.18% 25.45% -
Total Cost 214,643 178,275 174,084 176,516 157,795 166,742 192,779 1.80%
-
Net Worth 2,039,999 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1.73%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 40,000 24,000 24,000 48,000 24,000 48,000 79,992 -10.89%
Div Payout % 63.53% 65.86% 63.52% 69.65% 87.04% 64.23% 59.84% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,039,999 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,834 1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 799,928 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.68% 16.97% 17.83% 28.08% 14.88% 30.95% 40.95% -
ROE 3.09% 1.84% 1.94% 3.56% 1.47% 3.99% 7.27% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.70 26.84 26.48 30.68 23.17 30.18 40.81 -2.66%
EPS 7.87 4.56 4.72 8.62 3.45 9.34 16.71 -11.78%
DPS 5.00 3.00 3.00 6.00 3.00 6.00 10.00 -10.90%
NAPS 2.55 2.47 2.43 2.42 2.35 2.34 2.30 1.73%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.70 26.84 26.48 30.68 23.17 30.18 40.81 -2.66%
EPS 7.87 4.56 4.72 8.62 3.45 9.34 16.71 -11.78%
DPS 5.00 3.00 3.00 6.00 3.00 6.00 10.00 -10.90%
NAPS 2.55 2.47 2.43 2.42 2.35 2.34 2.2998 1.73%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.60 2.40 2.50 2.74 2.65 2.86 2.71 -
P/RPS 7.49 8.94 9.44 8.93 11.44 9.48 6.64 2.02%
P/EPS 33.03 52.69 52.94 31.81 76.88 30.62 16.22 12.57%
EY 3.03 1.90 1.89 3.14 1.30 3.27 6.17 -11.16%
DY 1.92 1.25 1.20 2.19 1.13 2.10 3.69 -10.30%
P/NAPS 1.02 0.97 1.03 1.13 1.13 1.22 1.18 -2.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 25/08/15 26/08/14 19/08/13 29/08/12 23/08/11 -
Price 2.60 2.45 2.03 2.55 2.70 3.02 2.64 -
P/RPS 7.49 9.13 7.67 8.31 11.65 10.01 6.47 2.46%
P/EPS 33.03 53.78 42.98 29.60 78.33 32.33 15.80 13.06%
EY 3.03 1.86 2.33 3.38 1.28 3.09 6.33 -11.54%
DY 1.92 1.22 1.48 2.35 1.11 1.99 3.79 -10.70%
P/NAPS 1.02 0.99 0.84 1.05 1.15 1.29 1.15 -1.97%

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