[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 164.54%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 101,401 373,134 256,295 165,927 73,252 393,605 294,736 -50.93%
PBT 49,013 135,136 80,767 49,813 18,529 166,274 135,405 -49.24%
Tax -12,538 -35,039 -20,853 -13,024 -4,622 -35,452 -33,918 -48.52%
NP 36,475 100,097 59,914 36,789 13,907 130,822 101,487 -49.48%
-
NP to SH 36,475 100,097 59,914 36,789 13,907 130,822 101,487 -49.48%
-
Tax Rate 25.58% 25.93% 25.82% 26.15% 24.94% 21.32% 25.05% -
Total Cost 64,926 273,037 196,381 129,138 59,345 262,783 193,249 -51.70%
-
Net Worth 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 3.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 72,012 31,996 31,990 - 80,013 39,986 -
Div Payout % - 71.94% 53.40% 86.96% - 61.16% 39.40% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 3.91%
NOSH 799,890 800,135 799,919 799,760 799,252 800,134 799,739 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 35.97% 26.83% 23.38% 22.17% 18.99% 33.24% 34.43% -
ROE 2.12% 5.96% 3.65% 2.23% 0.84% 7.94% 6.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.68 46.63 32.04 20.75 9.17 49.19 36.85 -50.92%
EPS 4.56 12.51 7.49 4.60 1.74 16.35 12.69 -49.48%
DPS 0.00 9.00 4.00 4.00 0.00 10.00 5.00 -
NAPS 2.15 2.10 2.05 2.06 2.08 2.06 2.03 3.90%
Adjusted Per Share Value based on latest NOSH - 800,069
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.68 46.64 32.04 20.74 9.16 49.20 36.84 -50.91%
EPS 4.56 12.51 7.49 4.60 1.74 16.35 12.69 -49.48%
DPS 0.00 9.00 4.00 4.00 0.00 10.00 5.00 -
NAPS 2.1497 2.1004 2.0498 2.0594 2.0781 2.0603 2.0293 3.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.48 2.30 2.27 2.14 1.66 1.59 1.93 -
P/RPS 19.56 4.93 7.08 10.31 18.11 3.23 5.24 140.82%
P/EPS 54.39 18.39 30.31 46.52 95.40 9.72 15.21 134.02%
EY 1.84 5.44 3.30 2.15 1.05 10.28 6.58 -57.27%
DY 0.00 3.91 1.76 1.87 0.00 6.29 2.59 -
P/NAPS 1.15 1.10 1.11 1.04 0.80 0.77 0.95 13.59%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 -
Price 2.04 2.37 2.32 2.24 2.30 1.61 1.53 -
P/RPS 16.09 5.08 7.24 10.80 25.10 3.27 4.15 147.00%
P/EPS 44.74 18.94 30.97 48.70 132.18 9.85 12.06 139.83%
EY 2.24 5.28 3.23 2.05 0.76 10.16 8.29 -58.23%
DY 0.00 3.80 1.72 1.79 0.00 6.21 3.27 -
P/NAPS 0.95 1.13 1.13 1.09 1.11 0.78 0.75 17.08%

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