[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.81%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 652,894 576,204 473,754 421,760 404,450 405,604 373,134 45.35%
PBT 358,580 308,212 226,376 201,846 195,908 196,052 135,136 92.00%
Tax -91,244 -77,184 -57,265 -49,218 -50,290 -50,152 -35,039 89.61%
NP 267,336 231,028 169,111 152,628 145,618 145,900 100,097 92.84%
-
NP to SH 267,336 231,028 169,111 152,628 145,618 145,900 100,097 92.84%
-
Tax Rate 25.45% 25.04% 25.30% 24.38% 25.67% 25.58% 25.93% -
Total Cost 385,558 345,176 304,643 269,132 258,832 259,704 273,037 25.94%
-
Net Worth 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 6.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 159,985 - 104,004 63,994 96,011 - 72,012 70.51%
Div Payout % 59.84% - 61.50% 41.93% 65.93% - 71.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 6.25%
NOSH 799,928 799,958 800,032 799,937 800,098 799,890 800,135 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.95% 40.09% 35.70% 36.19% 36.00% 35.97% 26.83% -
ROE 14.53% 12.72% 9.61% 8.96% 8.50% 8.48% 5.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.62 72.03 59.22 52.72 50.55 50.71 46.63 45.38%
EPS 33.42 28.88 21.14 19.08 18.20 18.24 12.51 92.87%
DPS 20.00 0.00 13.00 8.00 12.00 0.00 9.00 70.54%
NAPS 2.30 2.27 2.20 2.13 2.14 2.15 2.10 6.27%
Adjusted Per Share Value based on latest NOSH - 799,654
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.61 72.03 59.22 52.72 50.56 50.70 46.64 45.35%
EPS 33.42 28.88 21.14 19.08 18.20 18.24 12.51 92.87%
DPS 20.00 0.00 13.00 8.00 12.00 0.00 9.00 70.54%
NAPS 2.2998 2.2699 2.2001 2.1298 2.1403 2.1497 2.1004 6.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.71 3.00 3.35 2.38 2.25 2.48 2.30 -
P/RPS 3.32 4.16 5.66 4.51 4.45 4.89 4.93 -23.22%
P/EPS 8.11 10.39 15.85 12.47 12.36 13.60 18.39 -42.14%
EY 12.33 9.63 6.31 8.02 8.09 7.35 5.44 72.80%
DY 7.38 0.00 3.88 3.36 5.33 0.00 3.91 52.90%
P/NAPS 1.18 1.32 1.52 1.12 1.05 1.15 1.10 4.80%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 -
Price 2.64 2.72 3.18 3.13 2.35 2.04 2.37 -
P/RPS 3.23 3.78 5.37 5.94 4.65 4.02 5.08 -26.11%
P/EPS 7.90 9.42 15.04 16.40 12.91 11.18 18.94 -44.26%
EY 12.66 10.62 6.65 6.10 7.74 8.94 5.28 79.43%
DY 7.58 0.00 4.09 2.56 5.11 0.00 3.80 58.66%
P/NAPS 1.15 1.20 1.45 1.47 1.10 0.95 1.13 1.17%

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