[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.32%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 341,726 331,854 293,008 393,605 392,981 338,454 183,176 51.48%
PBT 107,689 99,626 74,116 166,274 180,540 146,764 70,596 32.47%
Tax -27,804 -26,048 -18,488 -35,452 -45,224 -37,754 -17,908 34.04%
NP 79,885 73,578 55,628 130,822 135,316 109,010 52,688 31.94%
-
NP to SH 79,885 73,578 55,628 130,822 135,316 109,010 52,688 31.94%
-
Tax Rate 25.82% 26.15% 24.94% 21.32% 25.05% 25.72% 25.37% -
Total Cost 261,841 258,276 237,380 262,783 257,665 229,444 130,488 59.02%
-
Net Worth 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 1.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 42,662 63,980 - 80,013 53,315 80,036 - -
Div Payout % 53.40% 86.96% - 61.16% 39.40% 73.42% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 1.12%
NOSH 799,919 799,760 799,252 800,134 799,739 800,367 798,303 0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.38% 22.17% 18.99% 33.24% 34.43% 32.21% 28.76% -
ROE 4.87% 4.47% 3.35% 7.94% 8.33% 6.74% 3.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.72 41.49 36.66 49.19 49.14 42.29 22.95 51.26%
EPS 9.99 9.20 6.96 16.35 16.92 13.62 6.60 31.79%
DPS 5.33 8.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 2.05 2.06 2.08 2.06 2.03 2.02 2.02 0.98%
Adjusted Per Share Value based on latest NOSH - 799,318
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.72 41.48 36.63 49.20 49.12 42.31 22.90 51.48%
EPS 9.99 9.20 6.95 16.35 16.91 13.63 6.59 31.92%
DPS 5.33 8.00 0.00 10.00 6.66 10.00 0.00 -
NAPS 2.0498 2.0594 2.0781 2.0603 2.0293 2.0209 2.0157 1.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.27 2.14 1.66 1.59 1.93 3.04 2.83 -
P/RPS 5.31 5.16 4.53 3.23 3.93 7.19 12.33 -42.94%
P/EPS 22.73 23.26 23.85 9.72 11.41 22.32 42.88 -34.47%
EY 4.40 4.30 4.19 10.28 8.77 4.48 2.33 52.72%
DY 2.35 3.74 0.00 6.29 3.45 3.29 0.00 -
P/NAPS 1.11 1.04 0.80 0.77 0.95 1.50 1.40 -14.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 -
Price 2.32 2.24 2.30 1.61 1.53 2.41 3.04 -
P/RPS 5.43 5.40 6.27 3.27 3.11 5.70 13.25 -44.79%
P/EPS 23.23 24.35 33.05 9.85 9.04 17.69 46.06 -36.61%
EY 4.30 4.11 3.03 10.16 11.06 5.65 2.17 57.69%
DY 2.30 3.57 0.00 6.21 4.36 4.15 0.00 -
P/NAPS 1.13 1.09 1.11 0.78 0.75 1.19 1.50 -17.19%

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