[HSPLANT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.73%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 470,952 480,390 503,858 634,813 516,404 401,283 421,063 1.88%
PBT 147,770 167,692 160,010 320,457 254,416 165,620 167,154 -2.03%
Tax -40,190 -47,922 -42,961 -81,991 -64,023 -42,955 -35,597 2.04%
NP 107,580 119,770 117,049 238,466 190,393 122,665 131,557 -3.29%
-
NP to SH 107,580 119,770 117,049 238,466 190,393 122,665 131,557 -3.29%
-
Tax Rate 27.20% 28.58% 26.85% 25.59% 25.16% 25.94% 21.30% -
Total Cost 363,372 360,620 386,809 396,347 326,011 278,618 289,506 3.85%
-
Net Worth 1,928,000 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 2.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 88,000 80,000 88,000 159,988 104,034 72,025 79,939 1.61%
Div Payout % 81.80% 66.79% 75.18% 67.09% 54.64% 58.72% 60.76% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,928,000 1,912,000 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 2.49%
NOSH 800,000 800,000 800,000 800,000 799,958 799,890 799,252 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.84% 24.93% 23.23% 37.56% 36.87% 30.57% 31.24% -
ROE 5.58% 6.26% 6.25% 12.96% 10.48% 7.13% 7.91% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.87 60.05 62.98 79.35 64.55 50.17 52.68 1.86%
EPS 13.45 14.97 14.63 29.81 23.80 15.34 16.46 -3.30%
DPS 11.00 10.00 11.00 20.00 13.00 9.00 10.00 1.60%
NAPS 2.41 2.39 2.34 2.30 2.27 2.15 2.08 2.48%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.87 60.05 62.98 79.35 64.55 50.16 52.63 1.88%
EPS 13.45 14.97 14.63 29.81 23.80 15.33 16.44 -3.28%
DPS 11.00 10.00 11.00 20.00 13.00 9.00 9.99 1.61%
NAPS 2.41 2.39 2.34 2.30 2.2699 2.1497 2.0781 2.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.60 2.71 2.73 3.07 3.00 2.48 1.66 -
P/RPS 4.42 4.51 4.33 3.87 4.65 4.94 3.15 5.80%
P/EPS 19.33 18.10 18.66 10.30 12.60 16.17 10.09 11.43%
EY 5.17 5.52 5.36 9.71 7.93 6.18 9.92 -10.28%
DY 4.23 3.69 4.03 6.51 4.33 3.63 6.02 -5.70%
P/NAPS 1.08 1.13 1.17 1.33 1.32 1.15 0.80 5.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 28/05/13 28/05/12 06/05/11 26/05/10 26/05/09 -
Price 2.60 2.77 2.71 2.91 2.72 2.04 2.30 -
P/RPS 4.42 4.61 4.30 3.67 4.21 4.07 4.37 0.18%
P/EPS 19.33 18.50 18.52 9.76 11.43 13.30 13.97 5.55%
EY 5.17 5.40 5.40 10.24 8.75 7.52 7.16 -5.28%
DY 4.23 3.61 4.06 6.87 4.78 4.41 4.35 -0.46%
P/NAPS 1.08 1.16 1.16 1.27 1.20 0.95 1.11 -0.45%

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