[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -92.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 393,605 294,736 169,227 45,794 216,588 80,941 0 -
PBT 166,274 135,405 73,382 17,649 197,302 123,813 0 -
Tax -35,452 -33,918 -18,877 -4,477 -31,742 -12,253 0 -
NP 130,822 101,487 54,505 13,172 165,560 111,560 0 -
-
NP to SH 130,822 101,487 54,505 13,172 165,560 111,560 0 -
-
Tax Rate 21.32% 25.05% 25.72% 25.37% 16.09% 9.90% - -
Total Cost 262,783 193,249 114,722 32,622 51,028 -30,619 0 -
-
Net Worth 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Div 80,013 39,986 40,018 - 39,550 - - -
Div Payout % 61.16% 39.40% 73.42% - 23.89% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 0 -
NOSH 800,134 799,739 800,367 798,303 395,508 381,532 0 -
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 33.24% 34.43% 32.21% 28.76% 76.44% 137.83% 0.00% -
ROE 7.94% 6.25% 3.37% 0.82% 20.93% 14.99% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 49.19 36.85 21.14 5.74 54.76 21.21 0.00 -
EPS 16.35 12.69 6.81 1.65 41.86 29.24 0.00 -
DPS 10.00 5.00 5.00 0.00 10.00 0.00 0.00 -
NAPS 2.06 2.03 2.02 2.02 2.00 1.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 798,303
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 49.20 36.84 21.15 5.72 27.07 10.12 0.00 -
EPS 16.35 12.69 6.81 1.65 20.70 13.95 0.00 -
DPS 10.00 5.00 5.00 0.00 4.94 0.00 0.00 -
NAPS 2.0603 2.0293 2.0209 2.0157 0.9888 0.93 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 - - -
Price 1.59 1.93 3.04 2.83 3.10 0.00 0.00 -
P/RPS 3.23 5.24 14.38 49.33 5.66 0.00 0.00 -
P/EPS 9.72 15.21 44.64 171.52 7.41 0.00 0.00 -
EY 10.28 6.58 2.24 0.58 13.50 0.00 0.00 -
DY 6.29 2.59 1.64 0.00 3.23 0.00 0.00 -
P/NAPS 0.77 0.95 1.50 1.40 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/02/09 24/11/08 26/08/08 21/05/08 31/03/08 12/12/07 - -
Price 1.61 1.53 2.41 3.04 2.83 2.99 0.00 -
P/RPS 3.27 4.15 11.40 52.99 5.17 14.09 0.00 -
P/EPS 9.85 12.06 35.39 184.24 6.76 10.23 0.00 -
EY 10.16 8.29 2.83 0.54 14.79 9.78 0.00 -
DY 6.21 3.27 2.07 0.00 3.53 0.00 0.00 -
P/NAPS 0.78 0.75 1.19 1.50 1.42 1.53 0.00 -

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