[HSPLANT] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -18.64%

YoY- -15.63%

Quarter Report

QtrlyReport 30 Jun 2012 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	461,998	503,386	470,400	569,887	597,976	409,432	390,305	2.84%
YoY %	-8.22%	7.01%	-17.46%	-4.70%	46.05%	4.90%	-	-
Horiz. %	118.37%	128.97%	120.52%	146.01%	153.21%	104.90%	100.00%	-
PBT	134,144	193,603	127,574	261,417	307,712	183,277	142,705	-1.02%
YoY %	-30.71%	51.76%	-51.20%	-15.04%	67.89%	28.43%	-	-
Horiz. %	94.00%	135.67%	89.40%	183.19%	215.63%	128.43%	100.00%	-
Tax	-36,968	-54,745	-34,391	-67,391	-77,742	-47,160	-29,599	3.77%
YoY %	32.47%	-59.18%	48.97%	13.31%	-64.85%	-59.33%	-	-
Horiz. %	124.90%	184.96%	116.19%	227.68%	262.65%	159.33%	100.00%	-
NP	97,176	138,858	93,183	194,026	229,970	136,117	113,106	-2.49%
YoY %	-30.02%	49.02%	-51.97%	-15.63%	68.95%	20.34%	-	-
Horiz. %	85.92%	122.77%	82.39%	171.54%	203.32%	120.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,176	138,858	93,183	194,026	229,970	136,117	113,106	-2.49%
YoY %	-30.02%	49.02%	-51.97%	-15.63%	68.95%	20.34%	-	-
Horiz. %	85.92%	122.77%	82.39%	171.54%	203.32%	120.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.56%	28.28%	26.96%	25.78%	25.26%	25.73%	20.74%	-
YoY %	-2.55%	4.90%	4.58%	2.06%	-1.83%	24.06%	-	-
Horiz. %	132.88%	136.35%	129.99%	124.30%	121.79%	124.06%	100.00%	-
Total Cost	364,822	364,528	377,217	375,861	368,006	273,315	277,199	4.68%
YoY %	0.08%	-3.36%	0.36%	2.13%	34.65%	-1.40%	-	-
Horiz. %	131.61%	131.50%	136.08%	135.59%	132.76%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,944,000	1,936,000	1,879,999	1,871,999	1,839,781	1,712,660	1,648,144	2.78%
YoY %	0.41%	2.98%	0.43%	1.75%	7.42%	3.91%	-	-
Horiz. %	117.95%	117.47%	114.07%	113.58%	111.63%	103.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	64,000	104,000	64,000	127,998	136,006	88,041	71,968	-1.93%
YoY %	-38.46%	62.50%	-50.00%	-5.89%	54.48%	22.33%	-	-
Horiz. %	88.93%	144.51%	88.93%	177.85%	188.98%	122.33%	100.00%	-
Div Payout %	65.86%	74.90%	68.68%	65.97%	59.14%	64.68%	63.63%	-
YoY %	-12.07%	9.06%	4.11%	11.55%	-8.57%	1.65%	-	-
Horiz. %	103.50%	117.71%	107.94%	103.68%	92.94%	101.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,944,000	1,936,000	1,879,999	1,871,999	1,839,781	1,712,660	1,648,144	2.78%
YoY %	0.41%	2.98%	0.43%	1.75%	7.42%	3.91%	-	-
Horiz. %	117.95%	117.47%	114.07%	113.58%	111.63%	103.91%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	799,905	800,308	800,069	-0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.05%	0.03%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	100.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.03%	27.58%	19.81%	34.05%	38.46%	33.25%	28.98%	-
YoY %	-23.75%	39.22%	-41.82%	-11.47%	15.67%	14.73%	-	-
Horiz. %	72.57%	95.17%	68.36%	117.49%	132.71%	114.73%	100.00%	-
ROE	5.00%	7.17%	4.96%	10.36%	12.50%	7.95%	6.86%	-
YoY %	-30.26%	44.56%	-52.12%	-17.12%	57.23%	15.89%	-	-
Horiz. %	72.89%	104.52%	72.30%	151.02%	182.22%	115.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	57.75	62.92	58.80	71.24	74.76	51.16	48.78	2.85%
YoY %	-8.22%	7.01%	-17.46%	-4.71%	46.13%	4.88%	-	-
Horiz. %	118.39%	128.99%	120.54%	146.04%	153.26%	104.88%	100.00%	-
EPS	12.15	17.36	11.65	24.25	28.75	17.01	14.14	-2.49%
YoY %	-30.01%	49.01%	-51.96%	-15.65%	69.02%	20.30%	-	-
Horiz. %	85.93%	122.77%	82.39%	171.50%	203.32%	120.30%	100.00%	-
DPS	8.00	13.00	8.00	16.00	17.00	11.00	9.00	-1.94%
YoY %	-38.46%	62.50%	-50.00%	-5.88%	54.55%	22.22%	-	-
Horiz. %	88.89%	144.44%	88.89%	177.78%	188.89%	122.22%	100.00%	-
NAPS	2.43	2.42	2.35	2.34	2.30	2.14	2.06	2.79%
YoY %	0.41%	2.98%	0.43%	1.74%	7.48%	3.88%	-	-
Horiz. %	117.96%	117.48%	114.08%	113.59%	111.65%	103.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	57.75	62.92	58.80	71.24	74.75	51.18	48.79	2.84%
YoY %	-8.22%	7.01%	-17.46%	-4.70%	46.05%	4.90%	-	-
Horiz. %	118.36%	128.96%	120.52%	146.01%	153.21%	104.90%	100.00%	-
EPS	12.15	17.36	11.65	24.25	28.75	17.01	14.14	-2.49%
YoY %	-30.01%	49.01%	-51.96%	-15.65%	69.02%	20.30%	-	-
Horiz. %	85.93%	122.77%	82.39%	171.50%	203.32%	120.30%	100.00%	-
DPS	8.00	13.00	8.00	16.00	17.00	11.01	9.00	-1.94%
YoY %	-38.46%	62.50%	-50.00%	-5.88%	54.41%	22.33%	-	-
Horiz. %	88.89%	144.44%	88.89%	177.78%	188.89%	122.33%	100.00%	-
NAPS	2.43	2.42	2.35	2.34	2.2997	2.1408	2.0602	2.78%
YoY %	0.41%	2.98%	0.43%	1.75%	7.42%	3.91%	-	-
Horiz. %	117.95%	117.46%	114.07%	113.58%	111.63%	103.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.50	2.74	2.65	2.86	2.71	2.25	2.14	-
P/RPS	4.33	4.35	4.51	4.01	3.63	4.40	4.39	-0.22%
YoY %	-0.46%	-3.55%	12.47%	10.47%	-17.50%	0.23%	-	-
Horiz. %	98.63%	99.09%	102.73%	91.34%	82.69%	100.23%	100.00%	-
P/EPS	20.58	15.79	22.75	11.79	9.43	13.23	15.14	5.24%
YoY %	30.34%	-30.59%	92.96%	25.03%	-28.72%	-12.62%	-	-
Horiz. %	135.93%	104.29%	150.26%	77.87%	62.29%	87.38%	100.00%	-
EY	4.86	6.33	4.40	8.48	10.61	7.56	6.61	-4.99%
YoY %	-23.22%	43.86%	-48.11%	-20.08%	40.34%	14.37%	-	-
Horiz. %	73.52%	95.76%	66.57%	128.29%	160.51%	114.37%	100.00%	-
DY	3.20	4.74	3.02	5.59	6.27	4.89	4.21	-4.46%
YoY %	-32.49%	56.95%	-45.97%	-10.85%	28.22%	16.15%	-	-
Horiz. %	76.01%	112.59%	71.73%	132.78%	148.93%	116.15%	100.00%	-
P/NAPS	1.03	1.13	1.13	1.22	1.18	1.05	1.04	-0.16%
YoY %	-8.85%	0.00%	-7.38%	3.39%	12.38%	0.96%	-	-
Horiz. %	99.04%	108.65%	108.65%	117.31%	113.46%	100.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	19/08/13	29/08/12	23/08/11	25/08/10	26/08/09	-
Price	2.03	2.55	2.70	3.02	2.64	2.35	2.24	-
P/RPS	3.52	4.05	4.59	4.24	3.53	4.59	4.59	-4.32%
YoY %	-13.09%	-11.76%	8.25%	20.11%	-23.09%	0.00%	-	-
Horiz. %	76.69%	88.24%	100.00%	92.37%	76.91%	100.00%	100.00%	-
P/EPS	16.71	14.69	23.18	12.45	9.18	13.82	15.84	0.89%
YoY %	13.75%	-36.63%	86.18%	35.62%	-33.57%	-12.75%	-	-
Horiz. %	105.49%	92.74%	146.34%	78.60%	57.95%	87.25%	100.00%	-
EY	5.98	6.81	4.31	8.03	10.89	7.24	6.31	-0.89%
YoY %	-12.19%	58.00%	-46.33%	-26.26%	50.41%	14.74%	-	-
Horiz. %	94.77%	107.92%	68.30%	127.26%	172.58%	114.74%	100.00%	-
DY	3.94	5.10	2.96	5.30	6.44	4.68	4.02	-0.33%
YoY %	-22.75%	72.30%	-44.15%	-17.70%	37.61%	16.42%	-	-
Horiz. %	98.01%	126.87%	73.63%	131.84%	160.20%	116.42%	100.00%	-
P/NAPS	0.84	1.05	1.15	1.29	1.15	1.10	1.09	-4.24%
YoY %	-20.00%	-8.70%	-10.85%	12.17%	4.55%	0.92%	-	-
Horiz. %	77.06%	96.33%	105.50%	118.35%	105.50%	100.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos