[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -57.48%

YoY- 5.58%

Quarter Report

QtrlyReport 31 Mar 2009 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	373,134	341,726	331,854	293,008	393,605	392,981	338,454	6.70%
YoY %	9.19%	2.97%	13.26%	-25.56%	0.16%	16.11%	-	-
Horiz. %	110.25%	100.97%	98.05%	86.57%	116.29%	116.11%	100.00%	-
PBT	135,136	107,689	99,626	74,116	166,274	180,540	146,764	-5.34%
YoY %	25.49%	8.09%	34.42%	-55.43%	-7.90%	23.01%	-	-
Horiz. %	92.08%	73.38%	67.88%	50.50%	113.29%	123.01%	100.00%	-
Tax	-35,039	-27,804	-26,048	-18,488	-35,452	-45,224	-37,754	-4.84%
YoY %	-26.02%	-6.74%	-40.89%	47.85%	21.61%	-19.79%	-	-
Horiz. %	92.81%	73.65%	68.99%	48.97%	93.90%	119.79%	100.00%	-
NP	100,097	79,885	73,578	55,628	130,822	135,316	109,010	-5.51%
YoY %	25.30%	8.57%	32.27%	-57.48%	-3.32%	24.13%	-	-
Horiz. %	91.82%	73.28%	67.50%	51.03%	120.01%	124.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,097	79,885	73,578	55,628	130,822	135,316	109,010	-5.51%
YoY %	25.30%	8.57%	32.27%	-57.48%	-3.32%	24.13%	-	-
Horiz. %	91.82%	73.28%	67.50%	51.03%	120.01%	124.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	25.82%	26.15%	24.94%	21.32%	25.05%	25.72%	-
YoY %	0.43%	-1.26%	4.85%	16.98%	-14.89%	-2.60%	-	-
Horiz. %	100.82%	100.39%	101.67%	96.97%	82.89%	97.40%	100.00%	-
Total Cost	273,037	261,841	258,276	237,380	262,783	257,665	229,444	12.26%
YoY %	4.28%	1.38%	8.80%	-9.67%	1.99%	12.30%	-	-
Horiz. %	119.00%	114.12%	112.57%	103.46%	114.53%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,680,285	1,639,835	1,647,507	1,662,445	1,648,277	1,623,472	1,616,741	2.59%
YoY %	2.47%	-0.47%	-0.90%	0.86%	1.53%	0.42%	-	-
Horiz. %	103.93%	101.43%	101.90%	102.83%	101.95%	100.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	72,012	42,662	63,980	-	80,013	53,315	80,036	-6.78%
YoY %	68.80%	-33.32%	0.00%	-	50.08%	-33.39%	-	-
Horiz. %	89.97%	53.30%	79.94%	-	99.97%	66.61%	100.00%	-
Div Payout %	71.94%	53.40%	86.96%	-	61.16%	39.40%	73.42%	-
YoY %	34.72%	-38.59%	0.00%	-	55.23%	-46.34%	-	-
Horiz. %	97.98%	72.73%	118.44%	-	83.30%	53.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,680,285	1,639,835	1,647,507	1,662,445	1,648,277	1,623,472	1,616,741	2.59%
YoY %	2.47%	-0.47%	-0.90%	0.86%	1.53%	0.42%	-	-
Horiz. %	103.93%	101.43%	101.90%	102.83%	101.95%	100.42%	100.00%	-
NOSH	800,135	799,919	799,760	799,252	800,134	799,739	800,367	-0.01%
YoY %	0.03%	0.02%	0.06%	-0.11%	0.05%	-0.08%	-	-
Horiz. %	99.97%	99.94%	99.92%	99.86%	99.97%	99.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	26.83%	23.38%	22.17%	18.99%	33.24%	34.43%	32.21%	-
YoY %	14.76%	5.46%	16.75%	-42.87%	-3.46%	6.89%	-	-
Horiz. %	83.30%	72.59%	68.83%	58.96%	103.20%	106.89%	100.00%	-
ROE	5.96%	4.87%	4.47%	3.35%	7.94%	8.33%	6.74%	-
YoY %	22.38%	8.95%	33.43%	-57.81%	-4.68%	23.59%	-	-
Horiz. %	88.43%	72.26%	66.32%	49.70%	117.80%	123.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	46.63	42.72	41.49	36.66	49.19	49.14	42.29	6.71%
YoY %	9.15%	2.96%	13.18%	-25.47%	0.10%	16.20%	-	-
Horiz. %	110.26%	101.02%	98.11%	86.69%	116.32%	116.20%	100.00%	-
EPS	12.51	9.99	9.20	6.96	16.35	16.92	13.62	-5.49%
YoY %	25.23%	8.59%	32.18%	-57.43%	-3.37%	24.23%	-	-
Horiz. %	91.85%	73.35%	67.55%	51.10%	120.04%	124.23%	100.00%	-
DPS	9.00	5.33	8.00	0.00	10.00	6.67	10.00	-6.76%
YoY %	68.86%	-33.38%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	90.00%	53.30%	80.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	2.10	2.05	2.06	2.08	2.06	2.03	2.02	2.61%
YoY %	2.44%	-0.49%	-0.96%	0.97%	1.48%	0.50%	-	-
Horiz. %	103.96%	101.49%	101.98%	102.97%	101.98%	100.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 799,252
RPS	46.64	42.72	41.48	36.63	49.20	49.12	42.31	6.69%
YoY %	9.18%	2.99%	13.24%	-25.55%	0.16%	16.10%	-	-
Horiz. %	110.23%	100.97%	98.04%	86.58%	116.28%	116.10%	100.00%	-
EPS	12.51	9.99	9.20	6.95	16.35	16.91	13.63	-5.54%
YoY %	25.23%	8.59%	32.37%	-57.49%	-3.31%	24.06%	-	-
Horiz. %	91.78%	73.29%	67.50%	50.99%	119.96%	124.06%	100.00%	-
DPS	9.00	5.33	8.00	0.00	10.00	6.66	10.00	-6.76%
YoY %	68.86%	-33.38%	0.00%	0.00%	50.15%	-33.40%	-	-
Horiz. %	90.00%	53.30%	80.00%	0.00%	100.00%	66.60%	100.00%	-
NAPS	2.1004	2.0498	2.0594	2.0781	2.0603	2.0293	2.0209	2.59%
YoY %	2.47%	-0.47%	-0.90%	0.86%	1.53%	0.42%	-	-
Horiz. %	103.93%	101.43%	101.91%	102.83%	101.95%	100.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.30	2.27	2.14	1.66	1.59	1.93	3.04	-
P/RPS	4.93	5.31	5.16	4.53	3.23	3.93	7.19	-22.18%
YoY %	-7.16%	2.91%	13.91%	40.25%	-17.81%	-45.34%	-	-
Horiz. %	68.57%	73.85%	71.77%	63.00%	44.92%	54.66%	100.00%	-
P/EPS	18.39	22.73	23.26	23.85	9.72	11.41	22.32	-12.08%
YoY %	-19.09%	-2.28%	-2.47%	145.37%	-14.81%	-48.88%	-	-
Horiz. %	82.39%	101.84%	104.21%	106.85%	43.55%	51.12%	100.00%	-
EY	5.44	4.40	4.30	4.19	10.28	8.77	4.48	13.77%
YoY %	23.64%	2.33%	2.63%	-59.24%	17.22%	95.76%	-	-
Horiz. %	121.43%	98.21%	95.98%	93.53%	229.46%	195.76%	100.00%	-
DY	3.91	2.35	3.74	0.00	6.29	3.45	3.29	12.16%
YoY %	66.38%	-37.17%	0.00%	0.00%	82.32%	4.86%	-	-
Horiz. %	118.84%	71.43%	113.68%	0.00%	191.19%	104.86%	100.00%	-
P/NAPS	1.10	1.11	1.04	0.80	0.77	0.95	1.50	-18.63%
YoY %	-0.90%	6.73%	30.00%	3.90%	-18.95%	-36.67%	-	-
Horiz. %	73.33%	74.00%	69.33%	53.33%	51.33%	63.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/02/10	23/11/09	26/08/09	26/05/09	25/02/09	24/11/08	26/08/08	-
Price	2.37	2.32	2.24	2.30	1.61	1.53	2.41	-
P/RPS	5.08	5.43	5.40	6.27	3.27	3.11	5.70	-7.37%
YoY %	-6.45%	0.56%	-13.88%	91.74%	5.14%	-45.44%	-	-
Horiz. %	89.12%	95.26%	94.74%	110.00%	57.37%	54.56%	100.00%	-
P/EPS	18.94	23.23	24.35	33.05	9.85	9.04	17.69	4.64%
YoY %	-18.47%	-4.60%	-26.32%	235.53%	8.96%	-48.90%	-	-
Horiz. %	107.07%	131.32%	137.65%	186.83%	55.68%	51.10%	100.00%	-
EY	5.28	4.30	4.11	3.03	10.16	11.06	5.65	-4.40%
YoY %	22.79%	4.62%	35.64%	-70.18%	-8.14%	95.75%	-	-
Horiz. %	93.45%	76.11%	72.74%	53.63%	179.82%	195.75%	100.00%	-
DY	3.80	2.30	3.57	0.00	6.21	4.36	4.15	-5.68%
YoY %	65.22%	-35.57%	0.00%	0.00%	42.43%	5.06%	-	-
Horiz. %	91.57%	55.42%	86.02%	0.00%	149.64%	105.06%	100.00%	-
P/NAPS	1.13	1.13	1.09	1.11	0.78	0.75	1.19	-3.38%
YoY %	0.00%	3.67%	-1.80%	42.31%	4.00%	-36.97%	-	-
Horiz. %	94.96%	94.96%	91.60%	93.28%	65.55%	63.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos