[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 313.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Revenue 73,252 393,605 294,736 169,227 45,794 216,588 80,941 -6.80%
PBT 18,529 166,274 135,405 73,382 17,649 197,302 123,813 -73.84%
Tax -4,622 -35,452 -33,918 -18,877 -4,477 -31,742 -12,253 -49.75%
NP 13,907 130,822 101,487 54,505 13,172 165,560 111,560 -77.00%
-
NP to SH 13,907 130,822 101,487 54,505 13,172 165,560 111,560 -77.00%
-
Tax Rate 24.94% 21.32% 25.05% 25.72% 25.37% 16.09% 9.90% -
Total Cost 59,345 262,783 193,249 114,722 32,622 51,028 -30,619 -
-
Net Worth 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 76.40%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Div - 80,013 39,986 40,018 - 39,550 - -
Div Payout % - 61.16% 39.40% 73.42% - 23.89% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Net Worth 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 76.40%
NOSH 799,252 800,134 799,739 800,367 798,303 395,508 381,532 68.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
NP Margin 18.99% 33.24% 34.43% 32.21% 28.76% 76.44% 137.83% -
ROE 0.84% 7.94% 6.25% 3.37% 0.82% 20.93% 14.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 9.17 49.19 36.85 21.14 5.74 54.76 21.21 -44.67%
EPS 1.74 16.35 12.69 6.81 1.65 41.86 29.24 -86.35%
DPS 0.00 10.00 5.00 5.00 0.00 10.00 0.00 -
NAPS 2.08 2.06 2.03 2.02 2.02 2.00 1.95 4.66%
Adjusted Per Share Value based on latest NOSH - 799,477
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 9.16 49.20 36.84 21.15 5.72 27.07 10.12 -6.79%
EPS 1.74 16.35 12.69 6.81 1.65 20.70 13.95 -76.99%
DPS 0.00 10.00 5.00 5.00 0.00 4.94 0.00 -
NAPS 2.0781 2.0603 2.0293 2.0209 2.0157 0.9888 0.93 76.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 - -
Price 1.66 1.59 1.93 3.04 2.83 3.10 0.00 -
P/RPS 18.11 3.23 5.24 14.38 49.33 5.66 0.00 -
P/EPS 95.40 9.72 15.21 44.64 171.52 7.41 0.00 -
EY 1.05 10.28 6.58 2.24 0.58 13.50 0.00 -
DY 0.00 6.29 2.59 1.64 0.00 3.23 0.00 -
P/NAPS 0.80 0.77 0.95 1.50 1.40 1.55 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 31/03/08 12/12/07 -
Price 2.30 1.61 1.53 2.41 3.04 2.83 2.99 -
P/RPS 25.10 3.27 4.15 11.40 52.99 5.17 14.09 50.32%
P/EPS 132.18 9.85 12.06 35.39 184.24 6.76 10.23 508.92%
EY 0.76 10.16 8.29 2.83 0.54 14.79 9.78 -83.53%
DY 0.00 6.21 3.27 2.07 0.00 3.53 0.00 -
P/NAPS 1.11 0.78 0.75 1.19 1.50 1.42 1.53 -20.27%

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