[HSPLANT] YoY 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- -36.78%
YoY- 250.99%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 133,508 110,556 98,054 107,008 84,012 117,470 182,396 -5.06%
PBT 39,664 27,951 23,046 36,672 10,761 43,197 102,237 -14.58%
Tax -10,806 -8,157 -6,757 -9,979 -3,156 -11,726 -26,326 -13.78%
NP 28,858 19,794 16,289 26,693 7,605 31,471 75,911 -14.87%
-
NP to SH 28,858 19,794 16,289 26,693 7,605 31,471 75,911 -14.87%
-
Tax Rate 27.24% 29.18% 29.32% 27.21% 29.33% 27.15% 25.75% -
Total Cost 104,650 90,762 81,765 80,315 76,407 85,999 106,485 -0.28%
-
Net Worth 2,039,999 1,976,000 1,944,000 1,936,000 1,879,999 1,871,999 1,839,781 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 79,990 -10.89%
Div Payout % 138.61% 121.25% 147.34% 179.82% 315.58% 152.52% 105.37% -
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 1,839,781 1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 799,905 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 21.62% 17.90% 16.61% 24.94% 9.05% 26.79% 41.62% -
ROE 1.41% 1.00% 0.84% 1.38% 0.40% 1.68% 4.13% -
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 16.69 13.82 12.26 13.38 10.50 14.68 22.80 -5.06%
EPS 3.61 2.48 2.04 3.34 0.95 3.93 9.49 -14.86%
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 16.69 13.82 12.26 13.38 10.50 14.68 22.80 -5.06%
EPS 3.61 2.48 2.04 3.34 0.95 3.93 9.49 -14.86%
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 2.2997 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 15.58 17.37 20.40 20.48 25.23 19.48 11.88 4.61%
P/EPS 72.08 97.00 122.78 82.12 278.76 72.70 28.56 16.66%
EY 1.39 1.03 0.81 1.22 0.36 1.38 3.50 -14.25%
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 15.58 17.73 16.56 19.06 25.71 20.57 11.58 5.06%
P/EPS 72.08 99.02 99.70 76.42 284.02 76.77 27.82 17.17%
EY 1.39 1.01 1.00 1.31 0.35 1.30 3.59 -14.61%
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