[HSPLANT] QoQ 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- -37.56%
YoY- -45.68%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 90,368 92,675 73,252 98,869 125,509 123,433 45,794 57.26%
PBT 30,954 31,284 18,529 30,869 62,023 55,733 17,649 45.38%
Tax -7,829 -8,402 -4,622 -1,534 -15,041 -14,400 -4,477 45.09%
NP 23,125 22,882 13,907 29,335 46,982 41,333 13,172 45.48%
-
NP to SH 23,125 22,882 13,907 29,335 46,982 41,333 13,172 45.48%
-
Tax Rate 25.29% 26.86% 24.94% 4.97% 24.25% 25.84% 25.37% -
Total Cost 67,243 69,793 59,345 69,534 78,527 82,100 32,622 61.89%
-
Net Worth 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 1.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 32,002 - 39,965 - 39,973 - -
Div Payout % - 139.86% - 136.24% - 96.71% - -
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 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 1.14%
NOSH 800,172 800,069 799,252 799,318 800,374 799,477 798,303 0.15%
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 25.59% 24.69% 18.99% 29.67% 37.43% 33.49% 28.76% -
ROE 1.41% 1.39% 0.84% 1.78% 2.89% 2.56% 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 11.29 11.58 9.17 12.37 15.68 15.44 5.74 56.91%
EPS 2.89 2.86 1.74 3.67 5.87 5.17 1.65 45.25%
DPS 0.00 4.00 0.00 5.00 0.00 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 11.30 11.58 9.16 12.36 15.69 15.43 5.72 57.37%
EPS 2.89 2.86 1.74 3.67 5.87 5.17 1.65 45.25%
DPS 0.00 4.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.0504 2.0602 2.0781 2.0582 2.031 2.0187 2.0157 1.14%
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 20.10 18.47 18.11 12.85 12.31 19.69 49.33 -45.00%
P/EPS 78.55 74.83 95.40 43.32 32.88 58.80 171.52 -40.55%
EY 1.27 1.34 1.05 2.31 3.04 1.70 0.58 68.54%
DY 0.00 1.87 0.00 3.14 0.00 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 20.54 19.34 25.10 13.02 9.76 15.61 52.99 -46.80%
P/EPS 80.28 78.32 132.18 43.87 26.06 46.62 184.24 -42.49%
EY 1.25 1.28 0.76 2.28 3.84 2.15 0.54 74.89%
DY 0.00 1.79 0.00 3.11 0.00 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