[HSPLANT] QoQ 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- 5.7%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 161,016 167,403 182,396 144,051 157,434 114,095 100,824 36.51%
PBT 71,517 88,666 102,237 77,053 74,991 53,431 48,941 28.68%
Tax -18,452 -22,431 -26,326 -19,296 -20,351 -11,769 -12,607 28.82%
NP 53,065 66,235 75,911 57,757 54,640 41,662 36,334 28.63%
-
NP to SH 53,065 66,235 75,911 57,757 54,640 41,662 36,334 28.63%
-
Tax Rate 25.80% 25.30% 25.75% 25.04% 27.14% 22.03% 25.76% -
Total Cost 107,951 101,168 106,485 86,294 102,794 72,433 64,490 40.84%
-
Net Worth 1,879,962 1,823,862 1,839,781 1,815,905 1,760,506 1,703,264 1,712,660 6.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 79,998 - 79,990 - 56,016 - 48,018 40.40%
Div Payout % 150.76% - 105.37% - 102.52% - 132.16% -
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 1,823,862 1,839,781 1,815,905 1,760,506 1,703,264 1,712,660 6.39%
NOSH 800,000 799,939 799,905 799,958 800,230 799,654 800,308 -0.02%
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 32.96% 39.57% 41.62% 40.09% 34.71% 36.52% 36.04% -
ROE 2.82% 3.63% 4.13% 3.18% 3.10% 2.45% 2.12% -
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 20.13 20.93 22.80 18.01 19.67 14.27 12.60 36.54%
EPS 6.63 8.28 9.49 7.22 6.83 5.21 4.54 28.62%
DPS 10.00 0.00 10.00 0.00 7.00 0.00 6.00 40.44%
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 20.13 20.93 22.80 18.01 19.68 14.26 12.60 36.54%
EPS 6.63 8.28 9.49 7.22 6.83 5.21 4.54 28.62%
DPS 10.00 0.00 10.00 0.00 7.00 0.00 6.00 40.44%
NAPS 2.35 2.2798 2.2997 2.2699 2.2006 2.1291 2.1408 6.39%
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 13.71 11.71 11.88 16.66 17.03 16.68 17.86 -16.12%
P/EPS 41.61 29.59 28.56 41.55 49.06 45.68 49.56 -10.97%
EY 2.40 3.38 3.50 2.41 2.04 2.19 2.02 12.14%
DY 3.62 0.00 3.69 0.00 2.09 0.00 2.67 22.43%
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 15.15 12.81 11.58 15.10 16.16 21.94 18.65 -12.90%
P/EPS 45.98 32.37 27.82 37.67 46.57 60.08 51.76 -7.57%
EY 2.17 3.09 3.59 2.65 2.15 1.66 1.93 8.10%
DY 3.28 0.00 3.79 0.00 2.20 0.00 2.55 18.21%
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