[HSPLANT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.97%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 516,404 473,754 433,159 409,432 401,283 373,134 355,164 28.37%
PBT 254,416 226,376 205,754 183,277 165,620 135,136 111,636 73.26%
Tax -64,023 -57,265 -51,100 -47,160 -42,955 -35,039 -22,387 101.60%
NP 190,393 169,111 154,654 136,117 122,665 100,097 89,249 65.79%
-
NP to SH 190,393 169,111 154,654 136,117 122,665 100,097 89,249 65.79%
-
Tax Rate 25.16% 25.30% 24.84% 25.73% 25.94% 25.93% 20.05% -
Total Cost 326,011 304,643 278,505 273,315 278,618 273,037 265,915 14.56%
-
Net Worth 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 7.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 104,034 104,034 88,041 88,041 72,025 72,025 71,968 27.87%
Div Payout % 54.64% 61.52% 56.93% 64.68% 58.72% 71.96% 80.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 7.01%
NOSH 799,958 800,230 799,654 800,308 799,890 800,458 800,172 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.87% 35.70% 35.70% 33.25% 30.57% 26.83% 25.13% -
ROE 10.48% 9.61% 9.08% 7.95% 7.13% 5.95% 5.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.55 59.20 54.17 51.16 50.17 46.62 44.39 28.38%
EPS 23.80 21.13 19.34 17.01 15.34 12.50 11.15 65.85%
DPS 13.00 13.00 11.00 11.00 9.00 9.00 9.00 27.80%
NAPS 2.27 2.20 2.13 2.14 2.15 2.10 2.05 7.03%
Adjusted Per Share Value based on latest NOSH - 800,308
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.55 59.22 54.14 51.18 50.16 46.64 44.40 28.36%
EPS 23.80 21.14 19.33 17.01 15.33 12.51 11.16 65.75%
DPS 13.00 13.00 11.01 11.01 9.00 9.00 9.00 27.80%
NAPS 2.2699 2.2006 2.1291 2.1408 2.1497 2.1012 2.0504 7.02%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.00 3.35 2.38 2.25 2.48 2.30 2.27 -
P/RPS 4.65 5.66 4.39 4.40 4.94 4.93 5.11 -6.10%
P/EPS 12.60 15.85 12.31 13.23 16.17 18.39 20.35 -27.37%
EY 7.93 6.31 8.13 7.56 6.18 5.44 4.91 37.69%
DY 4.33 3.88 4.62 4.89 3.63 3.91 3.96 6.14%
P/NAPS 1.32 1.52 1.12 1.05 1.15 1.10 1.11 12.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 -
Price 2.72 3.18 3.13 2.35 2.04 2.37 2.32 -
P/RPS 4.21 5.37 5.78 4.59 4.07 5.08 5.23 -13.47%
P/EPS 11.43 15.05 16.18 13.82 13.30 18.95 20.80 -32.93%
EY 8.75 6.65 6.18 7.24 7.52 5.28 4.81 49.07%
DY 4.78 4.09 3.51 4.68 4.41 3.80 3.88 14.93%
P/NAPS 1.20 1.45 1.47 1.10 0.95 1.13 1.13 4.09%

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