[HSPLANT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 23.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Revenue 421,063 393,605 430,383 385,815 262,382 216,588 80,941 220.34%
PBT 167,154 166,274 208,894 270,684 214,951 197,302 123,813 23.60%
Tax -35,597 -35,452 -53,407 -50,619 -36,219 -31,742 -12,253 112.32%
NP 131,557 130,822 155,487 220,065 178,732 165,560 111,560 12.34%
-
NP to SH 131,557 130,822 155,487 220,065 178,732 165,560 111,560 12.34%
-
Tax Rate 21.30% 21.32% 25.57% 18.70% 16.85% 16.09% 9.90% -
Total Cost 289,506 262,783 274,896 165,750 83,650 51,028 -30,619 -
-
Net Worth 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 791,208 743,987 76.40%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Div 79,939 79,939 59,754 59,754 19,780 19,780 - -
Div Payout % 60.76% 61.11% 38.43% 27.15% 11.07% 11.95% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Net Worth 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 791,208 743,987 76.40%
NOSH 799,252 799,318 800,374 799,477 798,303 395,604 381,532 68.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
NP Margin 31.24% 33.24% 36.13% 57.04% 68.12% 76.44% 137.83% -
ROE 7.91% 7.94% 9.57% 13.63% 11.08% 20.92% 14.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 52.68 49.24 53.77 48.26 32.87 54.75 21.21 90.08%
EPS 16.46 16.37 19.43 27.53 22.39 41.85 29.24 -33.34%
DPS 10.00 10.00 7.47 7.47 2.48 5.00 0.00 -
NAPS 2.08 2.06 2.03 2.02 2.02 2.00 1.95 4.66%
Adjusted Per Share Value based on latest NOSH - 799,477
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 52.63 49.20 53.80 48.23 32.80 27.07 10.12 220.28%
EPS 16.44 16.35 19.44 27.51 22.34 20.70 13.95 12.29%
DPS 9.99 9.99 7.47 7.47 2.47 2.47 0.00 -
NAPS 2.0781 2.0582 2.031 2.0187 2.0157 0.989 0.93 76.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 - -
Price 1.66 1.59 1.93 3.04 2.83 3.10 0.00 -
P/RPS 3.15 3.23 3.59 6.30 8.61 5.66 0.00 -
P/EPS 10.09 9.71 9.93 11.04 12.64 7.41 0.00 -
EY 9.92 10.29 10.07 9.05 7.91 13.50 0.00 -
DY 6.02 6.29 3.87 2.46 0.88 1.61 0.00 -
P/NAPS 0.80 0.77 0.95 1.50 1.40 1.55 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 26/05/09 25/02/09 24/11/08 26/08/08 - - - -
Price 2.30 1.61 1.53 2.41 0.00 0.00 0.00 -
P/RPS 4.37 3.27 2.85 4.99 0.00 0.00 0.00 -
P/EPS 13.97 9.84 7.88 8.76 0.00 0.00 0.00 -
EY 7.16 10.17 12.70 11.42 0.00 0.00 0.00 -
DY 4.35 6.21 4.88 3.10 0.00 0.00 0.00 -
P/NAPS 1.11 0.78 0.75 1.19 0.00 0.00 0.00 -

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