[HSPLANT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.23%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 157,434 114,095 100,824 101,401 116,839 90,368 92,675 42.23%
PBT 74,991 53,431 48,941 49,013 54,369 30,954 31,284 78.82%
Tax -20,351 -11,769 -12,607 -12,538 -14,186 -7,829 -8,402 80.06%
NP 54,640 41,662 36,334 36,475 40,183 23,125 22,882 78.37%
-
NP to SH 54,640 41,662 36,334 36,475 40,183 23,125 22,882 78.37%
-
Tax Rate 27.14% 22.03% 25.76% 25.58% 26.09% 25.29% 26.86% -
Total Cost 102,794 72,433 64,490 64,926 76,656 67,243 69,793 29.35%
-
Net Worth 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 4.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 56,016 - 48,018 - 40,022 - 32,002 45.09%
Div Payout % 102.52% - 132.16% - 99.60% - 139.86% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 4.48%
NOSH 800,230 799,654 800,308 799,890 800,458 800,172 800,069 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.71% 36.52% 36.04% 35.97% 34.39% 25.59% 24.69% -
ROE 3.10% 2.45% 2.12% 2.12% 2.39% 1.41% 1.39% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.67 14.27 12.60 12.68 14.60 11.29 11.58 42.22%
EPS 6.83 5.21 4.54 4.56 5.02 2.89 2.86 78.38%
DPS 7.00 0.00 6.00 0.00 5.00 0.00 4.00 45.07%
NAPS 2.20 2.13 2.14 2.15 2.10 2.05 2.06 4.46%
Adjusted Per Share Value based on latest NOSH - 799,890
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.68 14.26 12.60 12.68 14.60 11.30 11.58 42.27%
EPS 6.83 5.21 4.54 4.56 5.02 2.89 2.86 78.38%
DPS 7.00 0.00 6.00 0.00 5.00 0.00 4.00 45.07%
NAPS 2.2006 2.1291 2.1408 2.1497 2.1012 2.0504 2.0602 4.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.35 2.38 2.25 2.48 2.30 2.27 2.14 -
P/RPS 17.03 16.68 17.86 19.56 15.76 20.10 18.47 -5.25%
P/EPS 49.06 45.68 49.56 54.39 45.82 78.55 74.83 -24.47%
EY 2.04 2.19 2.02 1.84 2.18 1.27 1.34 32.23%
DY 2.09 0.00 2.67 0.00 2.17 0.00 1.87 7.67%
P/NAPS 1.52 1.12 1.05 1.15 1.10 1.11 1.04 28.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 -
Price 3.18 3.13 2.35 2.04 2.37 2.32 2.24 -
P/RPS 16.16 21.94 18.65 16.09 16.24 20.54 19.34 -11.25%
P/EPS 46.57 60.08 51.76 44.74 47.21 80.28 78.32 -29.22%
EY 2.15 1.66 1.93 2.24 2.12 1.25 1.28 41.16%
DY 2.20 0.00 2.55 0.00 2.11 0.00 1.79 14.69%
P/NAPS 1.45 1.47 1.10 0.95 1.13 1.13 1.09 20.89%

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