[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 99.61%
YoY- 97.91%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 144,051 473,754 316,320 202,225 101,401 373,134 256,295 -31.91%
PBT 77,053 226,376 151,385 97,954 49,013 135,136 80,767 -3.09%
Tax -19,296 -57,265 -36,914 -25,145 -12,538 -35,039 -20,853 -5.04%
NP 57,757 169,111 114,471 72,809 36,475 100,097 59,914 -2.41%
-
NP to SH 57,757 169,111 114,471 72,809 36,475 100,097 59,914 -2.41%
-
Tax Rate 25.04% 25.30% 24.38% 25.67% 25.58% 25.93% 25.82% -
Total Cost 86,294 304,643 201,849 129,416 64,926 273,037 196,381 -42.22%
-
Net Worth 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 7.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 104,004 47,996 48,005 - 72,012 31,996 -
Div Payout % - 61.50% 41.93% 65.93% - 71.94% 53.40% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 7.04%
NOSH 799,958 800,032 799,937 800,098 799,890 800,135 799,919 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.09% 35.70% 36.19% 36.00% 35.97% 26.83% 23.38% -
ROE 3.18% 9.61% 6.72% 4.25% 2.12% 5.96% 3.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.01 59.22 39.54 25.28 12.68 46.63 32.04 -31.91%
EPS 7.22 21.14 14.31 9.10 4.56 12.51 7.49 -2.42%
DPS 0.00 13.00 6.00 6.00 0.00 9.00 4.00 -
NAPS 2.27 2.20 2.13 2.14 2.15 2.10 2.05 7.03%
Adjusted Per Share Value based on latest NOSH - 800,308
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.01 59.22 39.54 25.28 12.68 46.64 32.04 -31.91%
EPS 7.22 21.14 14.31 9.10 4.56 12.51 7.49 -2.42%
DPS 0.00 13.00 6.00 6.00 0.00 9.00 4.00 -
NAPS 2.2699 2.2001 2.1298 2.1403 2.1497 2.1004 2.0498 7.04%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.00 3.35 2.38 2.25 2.48 2.30 2.27 -
P/RPS 16.66 5.66 6.02 8.90 19.56 4.93 7.08 77.00%
P/EPS 41.55 15.85 16.63 24.73 54.39 18.39 30.31 23.42%
EY 2.41 6.31 6.01 4.04 1.84 5.44 3.30 -18.91%
DY 0.00 3.88 2.52 2.67 0.00 3.91 1.76 -
P/NAPS 1.32 1.52 1.12 1.05 1.15 1.10 1.11 12.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 -
Price 2.72 3.18 3.13 2.35 2.04 2.37 2.32 -
P/RPS 15.10 5.37 7.92 9.30 16.09 5.08 7.24 63.31%
P/EPS 37.67 15.04 21.87 25.82 44.74 18.94 30.97 13.96%
EY 2.65 6.65 4.57 3.87 2.24 5.28 3.23 -12.37%
DY 0.00 4.09 1.92 2.55 0.00 3.80 1.72 -
P/NAPS 1.20 1.45 1.47 1.10 0.95 1.13 1.13 4.09%

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