[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.91%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 256,295 165,927 73,252 393,605 294,736 169,227 45,794 214.89%
PBT 80,767 49,813 18,529 166,274 135,405 73,382 17,649 175.38%
Tax -20,853 -13,024 -4,622 -35,452 -33,918 -18,877 -4,477 178.64%
NP 59,914 36,789 13,907 130,822 101,487 54,505 13,172 174.27%
-
NP to SH 59,914 36,789 13,907 130,822 101,487 54,505 13,172 174.27%
-
Tax Rate 25.82% 26.15% 24.94% 21.32% 25.05% 25.72% 25.37% -
Total Cost 196,381 129,138 59,345 262,783 193,249 114,722 32,622 230.56%
-
Net Worth 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 1.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,996 31,990 - 80,013 39,986 40,018 - -
Div Payout % 53.40% 86.96% - 61.16% 39.40% 73.42% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 1.12%
NOSH 799,919 799,760 799,252 800,134 799,739 800,367 798,303 0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.38% 22.17% 18.99% 33.24% 34.43% 32.21% 28.76% -
ROE 3.65% 2.23% 0.84% 7.94% 6.25% 3.37% 0.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.04 20.75 9.17 49.19 36.85 21.14 5.74 214.33%
EPS 7.49 4.60 1.74 16.35 12.69 6.81 1.65 173.90%
DPS 4.00 4.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.05 2.06 2.08 2.06 2.03 2.02 2.02 0.98%
Adjusted Per Share Value based on latest NOSH - 799,318
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.04 20.74 9.16 49.20 36.84 21.15 5.72 215.07%
EPS 7.49 4.60 1.74 16.35 12.69 6.81 1.65 173.90%
DPS 4.00 4.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.0498 2.0594 2.0781 2.0603 2.0293 2.0209 2.0157 1.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.27 2.14 1.66 1.59 1.93 3.04 2.83 -
P/RPS 7.08 10.31 18.11 3.23 5.24 14.38 49.33 -72.55%
P/EPS 30.31 46.52 95.40 9.72 15.21 44.64 171.52 -68.47%
EY 3.30 2.15 1.05 10.28 6.58 2.24 0.58 218.36%
DY 1.76 1.87 0.00 6.29 2.59 1.64 0.00 -
P/NAPS 1.11 1.04 0.80 0.77 0.95 1.50 1.40 -14.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 -
Price 2.32 2.24 2.30 1.61 1.53 2.41 3.04 -
P/RPS 7.24 10.80 25.10 3.27 4.15 11.40 52.99 -73.44%
P/EPS 30.97 48.70 132.18 9.85 12.06 35.39 184.24 -69.50%
EY 3.23 2.05 0.76 10.16 8.29 2.83 0.54 229.15%
DY 1.72 1.79 0.00 6.21 3.27 2.07 0.00 -
P/NAPS 1.13 1.09 1.11 0.78 0.75 1.19 1.50 -17.19%

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