[HSPLANT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.44%
YoY- -46.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 102,806 123,405 115,197 149,304 167,403 114,095 90,368 2.17%
PBT 30,115 32,132 41,192 47,148 88,666 53,431 30,954 -0.45%
Tax -8,493 -8,661 -10,849 -11,448 -22,431 -11,769 -7,829 1.36%
NP 21,622 23,471 30,343 35,700 66,235 41,662 23,125 -1.11%
-
NP to SH 21,622 23,471 30,343 35,700 66,235 41,662 23,125 -1.11%
-
Tax Rate 28.20% 26.95% 26.34% 24.28% 25.30% 22.03% 25.29% -
Total Cost 81,184 99,934 84,854 113,604 101,168 72,433 67,243 3.18%
-
Net Worth 1,944,000 1,912,000 1,887,999 1,863,999 1,823,862 1,703,264 1,640,354 2.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,944,000 1,912,000 1,887,999 1,863,999 1,823,862 1,703,264 1,640,354 2.86%
NOSH 800,000 800,000 800,000 800,000 799,939 799,654 800,172 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.03% 19.02% 26.34% 23.91% 39.57% 36.52% 25.59% -
ROE 1.11% 1.23% 1.61% 1.92% 3.63% 2.45% 1.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.85 15.43 14.40 18.66 20.93 14.27 11.29 2.17%
EPS 2.70 2.93 3.79 4.46 8.28 5.21 2.89 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.39 2.36 2.33 2.28 2.13 2.05 2.87%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.85 15.43 14.40 18.66 20.93 14.26 11.30 2.16%
EPS 2.70 2.93 3.79 4.46 8.28 5.21 2.89 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.39 2.36 2.33 2.2798 2.1291 2.0504 2.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.28 2.53 2.53 2.85 2.45 2.38 2.27 -
P/RPS 17.74 16.40 17.57 15.27 11.71 16.68 20.10 -2.05%
P/EPS 84.36 86.23 66.70 63.87 29.59 45.68 78.55 1.19%
EY 1.19 1.16 1.50 1.57 3.38 2.19 1.27 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 1.07 1.22 1.07 1.12 1.11 -2.73%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 12/11/14 26/11/13 29/11/12 25/11/11 24/11/10 23/11/09 -
Price 2.41 2.60 2.64 2.80 2.68 3.13 2.32 -
P/RPS 18.75 16.86 18.33 15.00 12.81 21.94 20.54 -1.50%
P/EPS 89.17 88.62 69.60 62.75 32.37 60.08 80.28 1.76%
EY 1.12 1.13 1.44 1.59 3.09 1.66 1.25 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 1.12 1.20 1.18 1.47 1.13 -2.17%

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