[HSPLANT] QoQ 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- -52.59%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,839 90,368 92,675 73,252 98,869 125,509 123,433 -3.58%
PBT 54,369 30,954 31,284 18,529 30,869 62,023 55,733 -1.63%
Tax -14,186 -7,829 -8,402 -4,622 -1,534 -15,041 -14,400 -0.99%
NP 40,183 23,125 22,882 13,907 29,335 46,982 41,333 -1.85%
-
NP to SH 40,183 23,125 22,882 13,907 29,335 46,982 41,333 -1.85%
-
Tax Rate 26.09% 25.29% 26.86% 24.94% 4.97% 24.25% 25.84% -
Total Cost 76,656 67,243 69,793 59,345 69,534 78,527 82,100 -4.45%
-
Net Worth 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 2.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 40,022 - 32,002 - 39,965 - 39,973 0.08%
Div Payout % 99.60% - 139.86% - 136.24% - 96.71% -
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 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 2.69%
NOSH 800,458 800,172 800,069 799,252 799,318 800,374 799,477 0.08%
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 34.39% 25.59% 24.69% 18.99% 29.67% 37.43% 33.49% -
ROE 2.39% 1.41% 1.39% 0.84% 1.78% 2.89% 2.56% -
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 14.60 11.29 11.58 9.17 12.37 15.68 15.44 -3.65%
EPS 5.02 2.89 2.86 1.74 3.67 5.87 5.17 -1.93%
DPS 5.00 0.00 4.00 0.00 5.00 0.00 5.00 0.00%
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 14.60 11.30 11.58 9.16 12.36 15.69 15.43 -3.60%
EPS 5.02 2.89 2.86 1.74 3.67 5.87 5.17 -1.93%
DPS 5.00 0.00 4.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.1012 2.0504 2.0602 2.0781 2.0582 2.031 2.0187 2.69%
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 15.76 20.10 18.47 18.11 12.85 12.31 19.69 -13.75%
P/EPS 45.82 78.55 74.83 95.40 43.32 32.88 58.80 -15.28%
EY 2.18 1.27 1.34 1.05 2.31 3.04 1.70 17.97%
DY 2.17 0.00 1.87 0.00 3.14 0.00 1.64 20.46%
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 16.24 20.54 19.34 25.10 13.02 9.76 15.61 2.66%
P/EPS 47.21 80.28 78.32 132.18 43.87 26.06 46.62 0.83%
EY 2.12 1.25 1.28 0.76 2.28 3.84 2.15 -0.92%
DY 2.11 0.00 1.79 0.00 3.11 0.00 2.07 1.28%
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