[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 86.2%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Revenue 165,927 73,252 393,605 294,736 169,227 45,794 216,588 -17.17%
PBT 49,813 18,529 166,274 135,405 73,382 17,649 197,302 -62.23%
Tax -13,024 -4,622 -35,452 -33,918 -18,877 -4,477 -31,742 -46.74%
NP 36,789 13,907 130,822 101,487 54,505 13,172 165,560 -65.49%
-
NP to SH 36,789 13,907 130,822 101,487 54,505 13,172 165,560 -65.49%
-
Tax Rate 26.15% 24.94% 21.32% 25.05% 25.72% 25.37% 16.09% -
Total Cost 129,138 59,345 262,783 193,249 114,722 32,622 51,028 92.85%
-
Net Worth 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 68.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Div 31,990 - 80,013 39,986 40,018 - 39,550 -13.93%
Div Payout % 86.96% - 61.16% 39.40% 73.42% - 23.89% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Net Worth 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 68.03%
NOSH 799,760 799,252 800,134 799,739 800,367 798,303 395,508 64.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
NP Margin 22.17% 18.99% 33.24% 34.43% 32.21% 28.76% 76.44% -
ROE 2.23% 0.84% 7.94% 6.25% 3.37% 0.82% 20.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 20.75 9.17 49.19 36.85 21.14 5.74 54.76 -49.66%
EPS 4.60 1.74 16.35 12.69 6.81 1.65 41.86 -79.02%
DPS 4.00 0.00 10.00 5.00 5.00 0.00 10.00 -47.69%
NAPS 2.06 2.08 2.06 2.03 2.02 2.02 2.00 2.11%
Adjusted Per Share Value based on latest NOSH - 800,374
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 20.74 9.16 49.20 36.84 21.15 5.72 27.07 -17.17%
EPS 4.60 1.74 16.35 12.69 6.81 1.65 20.70 -65.49%
DPS 4.00 0.00 10.00 5.00 5.00 0.00 4.94 -13.86%
NAPS 2.0594 2.0781 2.0603 2.0293 2.0209 2.0157 0.9888 68.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 -
Price 2.14 1.66 1.59 1.93 3.04 2.83 3.10 -
P/RPS 10.31 18.11 3.23 5.24 14.38 49.33 5.66 52.83%
P/EPS 46.52 95.40 9.72 15.21 44.64 171.52 7.41 266.73%
EY 2.15 1.05 10.28 6.58 2.24 0.58 13.50 -72.73%
DY 1.87 0.00 6.29 2.59 1.64 0.00 3.23 -32.06%
P/NAPS 1.04 0.80 0.77 0.95 1.50 1.40 1.55 -24.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 31/03/08 -
Price 2.24 2.30 1.61 1.53 2.41 3.04 2.83 -
P/RPS 10.80 25.10 3.27 4.15 11.40 52.99 5.17 68.38%
P/EPS 48.70 132.18 9.85 12.06 35.39 184.24 6.76 304.22%
EY 2.05 0.76 10.16 8.29 2.83 0.54 14.79 -75.28%
DY 1.79 0.00 6.21 3.27 2.07 0.00 3.53 -38.14%
P/NAPS 1.09 1.11 0.78 0.75 1.19 1.50 1.42 -17.06%

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