[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.3%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 421,760 404,450 405,604 373,134 341,726 331,854 293,008 27.45%
PBT 201,846 195,908 196,052 135,136 107,689 99,626 74,116 94.89%
Tax -49,218 -50,290 -50,152 -35,039 -27,804 -26,048 -18,488 91.96%
NP 152,628 145,618 145,900 100,097 79,885 73,578 55,628 95.86%
-
NP to SH 152,628 145,618 145,900 100,097 79,885 73,578 55,628 95.86%
-
Tax Rate 24.38% 25.67% 25.58% 25.93% 25.82% 26.15% 24.94% -
Total Cost 269,132 258,832 259,704 273,037 261,841 258,276 237,380 8.72%
-
Net Worth 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 63,994 96,011 - 72,012 42,662 63,980 - -
Div Payout % 41.93% 65.93% - 71.94% 53.40% 86.96% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1.65%
NOSH 799,937 800,098 799,890 800,135 799,919 799,760 799,252 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.19% 36.00% 35.97% 26.83% 23.38% 22.17% 18.99% -
ROE 8.96% 8.50% 8.48% 5.96% 4.87% 4.47% 3.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.72 50.55 50.71 46.63 42.72 41.49 36.66 27.37%
EPS 19.08 18.20 18.24 12.51 9.99 9.20 6.96 95.75%
DPS 8.00 12.00 0.00 9.00 5.33 8.00 0.00 -
NAPS 2.13 2.14 2.15 2.10 2.05 2.06 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 800,458
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.72 50.56 50.70 46.64 42.72 41.48 36.63 27.44%
EPS 19.08 18.20 18.24 12.51 9.99 9.20 6.95 95.94%
DPS 8.00 12.00 0.00 9.00 5.33 8.00 0.00 -
NAPS 2.1298 2.1403 2.1497 2.1004 2.0498 2.0594 2.0781 1.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.38 2.25 2.48 2.30 2.27 2.14 1.66 -
P/RPS 4.51 4.45 4.89 4.93 5.31 5.16 4.53 -0.29%
P/EPS 12.47 12.36 13.60 18.39 22.73 23.26 23.85 -35.07%
EY 8.02 8.09 7.35 5.44 4.40 4.30 4.19 54.09%
DY 3.36 5.33 0.00 3.91 2.35 3.74 0.00 -
P/NAPS 1.12 1.05 1.15 1.10 1.11 1.04 0.80 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 -
Price 3.13 2.35 2.04 2.37 2.32 2.24 2.30 -
P/RPS 5.94 4.65 4.02 5.08 5.43 5.40 6.27 -3.53%
P/EPS 16.40 12.91 11.18 18.94 23.23 24.35 33.05 -37.29%
EY 6.10 7.74 8.94 5.28 4.30 4.11 3.03 59.37%
DY 2.56 5.11 0.00 3.80 2.30 3.57 0.00 -
P/NAPS 1.47 1.10 0.95 1.13 1.13 1.09 1.11 20.57%

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