[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -65.85%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 654,866 493,850 326,447 144,051 473,754 316,320 202,225 118.41%
PBT 339,473 267,956 179,290 77,053 226,376 151,385 97,954 128.49%
Tax -86,505 -68,053 -45,622 -19,296 -57,265 -36,914 -25,145 127.37%
NP 252,968 199,903 133,668 57,757 169,111 114,471 72,809 128.87%
-
NP to SH 252,968 199,903 133,668 57,757 169,111 114,471 72,809 128.87%
-
Tax Rate 25.48% 25.40% 25.45% 25.04% 25.30% 24.38% 25.67% -
Total Cost 401,898 293,947 192,779 86,294 304,643 201,849 129,416 112.41%
-
Net Worth 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 6.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 159,996 79,993 79,992 - 104,004 47,996 48,005 122.63%
Div Payout % 63.25% 40.02% 59.84% - 61.50% 41.93% 65.93% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 6.41%
NOSH 800,000 799,931 799,928 799,958 800,032 799,937 800,098 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 38.63% 40.48% 40.95% 40.09% 35.70% 36.19% 36.00% -
ROE 13.46% 10.96% 7.27% 3.18% 9.61% 6.72% 4.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.86 61.74 40.81 18.01 59.22 39.54 25.28 118.40%
EPS 31.62 24.99 16.71 7.22 21.14 14.31 9.10 128.89%
DPS 20.00 10.00 10.00 0.00 13.00 6.00 6.00 122.65%
NAPS 2.35 2.28 2.30 2.27 2.20 2.13 2.14 6.42%
Adjusted Per Share Value based on latest NOSH - 799,958
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.86 61.73 40.81 18.01 59.22 39.54 25.28 118.40%
EPS 31.62 24.99 16.71 7.22 21.14 14.31 9.10 128.89%
DPS 20.00 10.00 10.00 0.00 13.00 6.00 6.00 122.65%
NAPS 2.35 2.2798 2.2998 2.2699 2.2001 2.1298 2.1403 6.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.76 2.45 2.71 3.00 3.35 2.38 2.25 -
P/RPS 3.37 3.97 6.64 16.66 5.66 6.02 8.90 -47.56%
P/EPS 8.73 9.80 16.22 41.55 15.85 16.63 24.73 -49.95%
EY 11.46 10.20 6.17 2.41 6.31 6.01 4.04 100.00%
DY 7.25 4.08 3.69 0.00 3.88 2.52 2.67 94.27%
P/NAPS 1.17 1.07 1.18 1.32 1.52 1.12 1.05 7.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 14/02/12 25/11/11 23/08/11 06/05/11 18/02/11 24/11/10 25/08/10 -
Price 3.05 2.68 2.64 2.72 3.18 3.13 2.35 -
P/RPS 3.73 4.34 6.47 15.10 5.37 7.92 9.30 -45.52%
P/EPS 9.65 10.72 15.80 37.67 15.04 21.87 25.82 -48.02%
EY 10.37 9.32 6.33 2.65 6.65 4.57 3.87 92.57%
DY 6.56 3.73 3.79 0.00 4.09 1.92 2.55 87.42%
P/NAPS 1.30 1.18 1.15 1.20 1.45 1.47 1.10 11.74%

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