[HSPLANT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.39%
YoY- 58.79%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 144,051 157,434 114,095 100,824 101,401 116,839 90,368 36.49%
PBT 77,053 74,991 53,431 48,941 49,013 54,369 30,954 83.77%
Tax -19,296 -20,351 -11,769 -12,607 -12,538 -14,186 -7,829 82.56%
NP 57,757 54,640 41,662 36,334 36,475 40,183 23,125 84.18%
-
NP to SH 57,757 54,640 41,662 36,334 36,475 40,183 23,125 84.18%
-
Tax Rate 25.04% 27.14% 22.03% 25.76% 25.58% 26.09% 25.29% -
Total Cost 86,294 102,794 72,433 64,490 64,926 76,656 67,243 18.11%
-
Net Worth 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 7.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 56,016 - 48,018 - 40,022 - -
Div Payout % - 102.52% - 132.16% - 99.60% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 7.01%
NOSH 799,958 800,230 799,654 800,308 799,890 800,458 800,172 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.09% 34.71% 36.52% 36.04% 35.97% 34.39% 25.59% -
ROE 3.18% 3.10% 2.45% 2.12% 2.12% 2.39% 1.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.01 19.67 14.27 12.60 12.68 14.60 11.29 36.56%
EPS 7.22 6.83 5.21 4.54 4.56 5.02 2.89 84.21%
DPS 0.00 7.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 2.27 2.20 2.13 2.14 2.15 2.10 2.05 7.03%
Adjusted Per Share Value based on latest NOSH - 800,308
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.01 19.68 14.26 12.60 12.68 14.60 11.30 36.48%
EPS 7.22 6.83 5.21 4.54 4.56 5.02 2.89 84.21%
DPS 0.00 7.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 2.2699 2.2006 2.1291 2.1408 2.1497 2.1012 2.0504 7.02%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.00 3.35 2.38 2.25 2.48 2.30 2.27 -
P/RPS 16.66 17.03 16.68 17.86 19.56 15.76 20.10 -11.77%
P/EPS 41.55 49.06 45.68 49.56 54.39 45.82 78.55 -34.61%
EY 2.41 2.04 2.19 2.02 1.84 2.18 1.27 53.33%
DY 0.00 2.09 0.00 2.67 0.00 2.17 0.00 -
P/NAPS 1.32 1.52 1.12 1.05 1.15 1.10 1.11 12.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 -
Price 2.72 3.18 3.13 2.35 2.04 2.37 2.32 -
P/RPS 15.10 16.16 21.94 18.65 16.09 16.24 20.54 -18.56%
P/EPS 37.67 46.57 60.08 51.76 44.74 47.21 80.28 -39.64%
EY 2.65 2.15 1.66 1.93 2.24 2.12 1.25 65.10%
DY 0.00 2.20 0.00 2.55 0.00 2.11 0.00 -
P/NAPS 1.20 1.45 1.47 1.10 0.95 1.13 1.13 4.09%

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