[HSPLANT] YoY TTM 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- -15.74%

YoY- -35.77%

Quarter Report

QtrlyReport 30 Sept 2012 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	441,399	511,594	436,293	551,788	651,284	433,159	355,164	3.68%
YoY %	-13.72%	17.26%	-20.93%	-15.28%	50.36%	21.96%	-	-
Horiz. %	124.28%	144.04%	122.84%	155.36%	183.38%	121.96%	100.00%	-
PBT	132,127	184,543	121,618	219,899	342,947	205,754	111,636	2.84%
YoY %	-28.40%	51.74%	-44.69%	-35.88%	66.68%	84.31%	-	-
Horiz. %	118.36%	165.31%	108.94%	196.98%	307.20%	184.31%	100.00%	-
Tax	-36,800	-52,557	-33,792	-56,408	-88,404	-51,100	-22,387	8.63%
YoY %	29.98%	-55.53%	40.09%	36.19%	-73.00%	-128.26%	-	-
Horiz. %	164.38%	234.77%	150.94%	251.97%	394.89%	228.26%	100.00%	-
NP	95,327	131,986	87,826	163,491	254,543	154,654	89,249	1.10%
YoY %	-27.77%	50.28%	-46.28%	-35.77%	64.59%	73.28%	-	-
Horiz. %	106.81%	147.89%	98.41%	183.19%	285.21%	173.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,327	131,986	87,826	163,491	254,543	154,654	89,249	1.10%
YoY %	-27.77%	50.28%	-46.28%	-35.77%	64.59%	73.28%	-	-
Horiz. %	106.81%	147.89%	98.41%	183.19%	285.21%	173.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	28.48%	27.79%	25.65%	25.78%	24.84%	20.05%	-
YoY %	-2.21%	2.48%	8.34%	-0.50%	3.78%	23.89%	-	-
Horiz. %	138.90%	142.04%	138.60%	127.93%	128.58%	123.89%	100.00%	-
Total Cost	346,072	379,608	348,467	388,297	396,741	278,505	265,915	4.48%
YoY %	-8.83%	8.94%	-10.26%	-2.13%	42.45%	4.73%	-	-
Horiz. %	130.14%	142.76%	131.04%	146.02%	149.20%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.63%	111.19%	103.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	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 %	67.14%	78.80%	72.87%	78.29%	53.43%	56.93%	80.64%	-
YoY %	-14.80%	8.14%	-6.92%	46.53%	-6.15%	-29.40%	-	-
Horiz. %	83.26%	97.72%	90.36%	97.09%	66.26%	70.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
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%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.63%	111.19%	103.84%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	799,939	799,654	800,172	-0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.04%	-0.06%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.97%	99.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	21.60%	25.80%	20.13%	29.63%	39.08%	35.70%	25.13%	-
YoY %	-16.28%	28.17%	-32.06%	-24.18%	9.47%	42.06%	-	-
Horiz. %	85.95%	102.67%	80.10%	117.91%	155.51%	142.06%	100.00%	-
ROE	4.90%	6.90%	4.65%	8.77%	13.96%	9.08%	5.44%	-
YoY %	-28.99%	48.39%	-46.98%	-37.18%	53.74%	66.91%	-	-
Horiz. %	90.07%	126.84%	85.48%	161.21%	256.62%	166.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	55.17	63.95	54.54	68.97	81.42	54.17	44.39	3.68%
YoY %	-13.73%	17.25%	-20.92%	-15.29%	50.30%	22.03%	-	-
Horiz. %	124.28%	144.06%	122.87%	155.37%	183.42%	122.03%	100.00%	-
EPS	11.92	16.50	10.98	20.44	31.82	19.34	11.15	1.11%
YoY %	-27.76%	50.27%	-46.28%	-35.76%	64.53%	73.45%	-	-
Horiz. %	106.91%	147.98%	98.48%	183.32%	285.38%	173.45%	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	2.39	2.36	2.33	2.28	2.13	2.05	2.87%
YoY %	1.67%	1.27%	1.29%	2.19%	7.04%	3.90%	-	-
Horiz. %	118.54%	116.59%	115.12%	113.66%	111.22%	103.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	55.17	63.95	54.54	68.97	81.41	54.14	44.40	3.68%
YoY %	-13.73%	17.25%	-20.92%	-15.28%	50.37%	21.94%	-	-
Horiz. %	124.26%	144.03%	122.84%	155.34%	183.36%	121.94%	100.00%	-
EPS	11.92	16.50	10.98	20.44	31.82	19.33	11.16	1.10%
YoY %	-27.76%	50.27%	-46.28%	-35.76%	64.61%	73.21%	-	-
Horiz. %	106.81%	147.85%	98.39%	183.15%	285.13%	173.21%	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	2.39	2.36	2.33	2.2798	2.1291	2.0504	2.87%
YoY %	1.67%	1.27%	1.29%	2.20%	7.08%	3.84%	-	-
Horiz. %	118.51%	116.56%	115.10%	113.64%	111.19%	103.84%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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	4.13	3.96	4.64	4.13	3.01	4.39	5.11	-3.48%
YoY %	4.29%	-14.66%	12.35%	37.21%	-31.44%	-14.09%	-	-
Horiz. %	80.82%	77.50%	90.80%	80.82%	58.90%	85.91%	100.00%	-
P/EPS	19.13	15.33	23.05	13.95	7.70	12.31	20.35	-1.02%
YoY %	24.79%	-33.49%	65.23%	81.17%	-37.45%	-39.51%	-	-
Horiz. %	94.00%	75.33%	113.27%	68.55%	37.84%	60.49%	100.00%	-
EY	5.23	6.52	4.34	7.17	12.99	8.13	4.91	1.05%
YoY %	-19.79%	50.23%	-39.47%	-44.80%	59.78%	65.58%	-	-
Horiz. %	106.52%	132.79%	88.39%	146.03%	264.56%	165.58%	100.00%	-
DY	3.51	5.14	3.16	5.61	6.94	4.62	3.96	-1.98%
YoY %	-31.71%	62.66%	-43.67%	-19.16%	50.22%	16.67%	-	-
Horiz. %	88.64%	129.80%	79.80%	141.67%	175.25%	116.67%	100.00%	-
P/NAPS	0.94	1.06	1.07	1.22	1.07	1.12	1.11	-2.73%
YoY %	-11.32%	-0.93%	-12.30%	14.02%	-4.46%	0.90%	-	-
Horiz. %	84.68%	95.50%	96.40%	109.91%	96.40%	100.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
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	4.37	4.07	4.84	4.06	3.29	5.78	5.23	-2.94%
YoY %	7.37%	-15.91%	19.21%	23.40%	-43.08%	10.52%	-	-
Horiz. %	83.56%	77.82%	92.54%	77.63%	62.91%	110.52%	100.00%	-
P/EPS	20.23	15.76	24.05	13.70	8.42	16.18	20.80	-0.46%
YoY %	28.36%	-34.47%	75.55%	62.71%	-47.96%	-22.21%	-	-
Horiz. %	97.26%	75.77%	115.62%	65.87%	40.48%	77.79%	100.00%	-
EY	4.94	6.35	4.16	7.30	11.87	6.18	4.81	0.44%
YoY %	-22.20%	52.64%	-43.01%	-38.50%	92.07%	28.48%	-	-
Horiz. %	102.70%	132.02%	86.49%	151.77%	246.78%	128.48%	100.00%	-
DY	3.32	5.00	3.03	5.71	6.34	3.51	3.88	-2.56%
YoY %	-33.60%	65.02%	-46.94%	-9.94%	80.63%	-9.54%	-	-
Horiz. %	85.57%	128.87%	78.09%	147.16%	163.40%	90.46%	100.00%	-
P/NAPS	0.99	1.09	1.12	1.20	1.18	1.47	1.13	-2.17%
YoY %	-9.17%	-2.68%	-6.67%	1.69%	-19.73%	30.09%	-	-
Horiz. %	87.61%	96.46%	99.12%	106.19%	104.42%	130.09%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:00:00

EMA 5

Hourly

SELL

2024-06-28 16:00:00

EMA 5

10 Mins

SELL

2024-06-28 16:00:00

ADX

10 Mins

SELL

2024-06-28 16:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

910

JCY

JCY INTERNATIONAL BERHAD

634

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

595

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

490

MYEG

MY E.G. SERVICES BHD

475

SAPNRG

SAPURA ENERGY BERHAD

475

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More