[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.57%
YoY- -40.96%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 404,450 405,604 373,134 341,726 331,854 293,008 393,605 1.83%
PBT 195,908 196,052 135,136 107,689 99,626 74,116 166,274 11.58%
Tax -50,290 -50,152 -35,039 -27,804 -26,048 -18,488 -35,452 26.32%
NP 145,618 145,900 100,097 79,885 73,578 55,628 130,822 7.42%
-
NP to SH 145,618 145,900 100,097 79,885 73,578 55,628 130,822 7.42%
-
Tax Rate 25.67% 25.58% 25.93% 25.82% 26.15% 24.94% 21.32% -
Total Cost 258,832 259,704 273,037 261,841 258,276 237,380 262,783 -1.00%
-
Net Worth 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 2.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 96,011 - 72,012 42,662 63,980 - 80,013 12.95%
Div Payout % 65.93% - 71.94% 53.40% 86.96% - 61.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 2.57%
NOSH 800,098 799,890 800,135 799,919 799,760 799,252 800,134 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.00% 35.97% 26.83% 23.38% 22.17% 18.99% 33.24% -
ROE 8.50% 8.48% 5.96% 4.87% 4.47% 3.35% 7.94% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.55 50.71 46.63 42.72 41.49 36.66 49.19 1.83%
EPS 18.20 18.24 12.51 9.99 9.20 6.96 16.35 7.42%
DPS 12.00 0.00 9.00 5.33 8.00 0.00 10.00 12.96%
NAPS 2.14 2.15 2.10 2.05 2.06 2.08 2.06 2.57%
Adjusted Per Share Value based on latest NOSH - 800,172
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.56 50.70 46.64 42.72 41.48 36.63 49.20 1.83%
EPS 18.20 18.24 12.51 9.99 9.20 6.95 16.35 7.42%
DPS 12.00 0.00 9.00 5.33 8.00 0.00 10.00 12.96%
NAPS 2.1403 2.1497 2.1004 2.0498 2.0594 2.0781 2.0603 2.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.25 2.48 2.30 2.27 2.14 1.66 1.59 -
P/RPS 4.45 4.89 4.93 5.31 5.16 4.53 3.23 23.88%
P/EPS 12.36 13.60 18.39 22.73 23.26 23.85 9.72 17.42%
EY 8.09 7.35 5.44 4.40 4.30 4.19 10.28 -14.79%
DY 5.33 0.00 3.91 2.35 3.74 0.00 6.29 -10.48%
P/NAPS 1.05 1.15 1.10 1.11 1.04 0.80 0.77 23.03%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 25/02/09 -
Price 2.35 2.04 2.37 2.32 2.24 2.30 1.61 -
P/RPS 4.65 4.02 5.08 5.43 5.40 6.27 3.27 26.53%
P/EPS 12.91 11.18 18.94 23.23 24.35 33.05 9.85 19.82%
EY 7.74 8.94 5.28 4.30 4.11 3.03 10.16 -16.62%
DY 5.11 0.00 3.80 2.30 3.57 0.00 6.21 -12.21%
P/NAPS 1.10 0.95 1.13 1.13 1.09 1.11 0.78 25.83%

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