[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.37%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 373,134 256,295 165,927 73,252 393,605 294,736 169,227 69.16%
PBT 135,136 80,767 49,813 18,529 166,274 135,405 73,382 50.07%
Tax -35,039 -20,853 -13,024 -4,622 -35,452 -33,918 -18,877 50.86%
NP 100,097 59,914 36,789 13,907 130,822 101,487 54,505 49.79%
-
NP to SH 100,097 59,914 36,789 13,907 130,822 101,487 54,505 49.79%
-
Tax Rate 25.93% 25.82% 26.15% 24.94% 21.32% 25.05% 25.72% -
Total Cost 273,037 196,381 129,138 59,345 262,783 193,249 114,722 77.97%
-
Net Worth 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 2.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 72,012 31,996 31,990 - 80,013 39,986 40,018 47.78%
Div Payout % 71.94% 53.40% 86.96% - 61.16% 39.40% 73.42% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,680,285 1,639,835 1,647,507 1,662,445 1,648,277 1,623,472 1,616,741 2.59%
NOSH 800,135 799,919 799,760 799,252 800,134 799,739 800,367 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.83% 23.38% 22.17% 18.99% 33.24% 34.43% 32.21% -
ROE 5.96% 3.65% 2.23% 0.84% 7.94% 6.25% 3.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.63 32.04 20.75 9.17 49.19 36.85 21.14 69.20%
EPS 12.51 7.49 4.60 1.74 16.35 12.69 6.81 49.82%
DPS 9.00 4.00 4.00 0.00 10.00 5.00 5.00 47.81%
NAPS 2.10 2.05 2.06 2.08 2.06 2.03 2.02 2.61%
Adjusted Per Share Value based on latest NOSH - 799,252
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.64 32.04 20.74 9.16 49.20 36.84 21.15 69.17%
EPS 12.51 7.49 4.60 1.74 16.35 12.69 6.81 49.82%
DPS 9.00 4.00 4.00 0.00 10.00 5.00 5.00 47.81%
NAPS 2.1004 2.0498 2.0594 2.0781 2.0603 2.0293 2.0209 2.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.30 2.27 2.14 1.66 1.59 1.93 3.04 -
P/RPS 4.93 7.08 10.31 18.11 3.23 5.24 14.38 -50.91%
P/EPS 18.39 30.31 46.52 95.40 9.72 15.21 44.64 -44.54%
EY 5.44 3.30 2.15 1.05 10.28 6.58 2.24 80.38%
DY 3.91 1.76 1.87 0.00 6.29 2.59 1.64 78.18%
P/NAPS 1.10 1.11 1.04 0.80 0.77 0.95 1.50 -18.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 -
Price 2.37 2.32 2.24 2.30 1.61 1.53 2.41 -
P/RPS 5.08 7.24 10.80 25.10 3.27 4.15 11.40 -41.57%
P/EPS 18.94 30.97 48.70 132.18 9.85 12.06 35.39 -34.00%
EY 5.28 3.23 2.05 0.76 10.16 8.29 2.83 51.38%
DY 3.80 1.72 1.79 0.00 6.21 3.27 2.07 49.75%
P/NAPS 1.13 1.13 1.09 1.11 0.78 0.75 1.19 -3.38%

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