[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.76%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 473,754 421,760 404,450 405,604 373,134 341,726 331,854 26.70%
PBT 226,376 201,846 195,908 196,052 135,136 107,689 99,626 72.57%
Tax -57,265 -49,218 -50,290 -50,152 -35,039 -27,804 -26,048 68.83%
NP 169,111 152,628 145,618 145,900 100,097 79,885 73,578 73.89%
-
NP to SH 169,111 152,628 145,618 145,900 100,097 79,885 73,578 73.89%
-
Tax Rate 25.30% 24.38% 25.67% 25.58% 25.93% 25.82% 26.15% -
Total Cost 304,643 269,132 258,832 259,704 273,037 261,841 258,276 11.60%
-
Net Worth 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 4.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 104,004 63,994 96,011 - 72,012 42,662 63,980 38.12%
Div Payout % 61.50% 41.93% 65.93% - 71.94% 53.40% 86.96% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 4.49%
NOSH 800,032 799,937 800,098 799,890 800,135 799,919 799,760 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.70% 36.19% 36.00% 35.97% 26.83% 23.38% 22.17% -
ROE 9.61% 8.96% 8.50% 8.48% 5.96% 4.87% 4.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.22 52.72 50.55 50.71 46.63 42.72 41.49 26.68%
EPS 21.14 19.08 18.20 18.24 12.51 9.99 9.20 73.86%
DPS 13.00 8.00 12.00 0.00 9.00 5.33 8.00 38.09%
NAPS 2.20 2.13 2.14 2.15 2.10 2.05 2.06 4.46%
Adjusted Per Share Value based on latest NOSH - 799,890
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.22 52.72 50.56 50.70 46.64 42.72 41.48 26.70%
EPS 21.14 19.08 18.20 18.24 12.51 9.99 9.20 73.86%
DPS 13.00 8.00 12.00 0.00 9.00 5.33 8.00 38.09%
NAPS 2.2001 2.1298 2.1403 2.1497 2.1004 2.0498 2.0594 4.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.35 2.38 2.25 2.48 2.30 2.27 2.14 -
P/RPS 5.66 4.51 4.45 4.89 4.93 5.31 5.16 6.34%
P/EPS 15.85 12.47 12.36 13.60 18.39 22.73 23.26 -22.50%
EY 6.31 8.02 8.09 7.35 5.44 4.40 4.30 29.04%
DY 3.88 3.36 5.33 0.00 3.91 2.35 3.74 2.47%
P/NAPS 1.52 1.12 1.05 1.15 1.10 1.11 1.04 28.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 -
Price 3.18 3.13 2.35 2.04 2.37 2.32 2.24 -
P/RPS 5.37 5.94 4.65 4.02 5.08 5.43 5.40 -0.36%
P/EPS 15.04 16.40 12.91 11.18 18.94 23.23 24.35 -27.40%
EY 6.65 6.10 7.74 8.94 5.28 4.30 4.11 37.70%
DY 4.09 2.56 5.11 0.00 3.80 2.30 3.57 9.46%
P/NAPS 1.45 1.47 1.10 0.95 1.13 1.13 1.09 20.89%

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