[HSPLANT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.15%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 433,159 409,432 401,283 373,134 355,164 390,305 421,063 1.90%
PBT 205,754 183,277 165,620 135,136 111,636 142,705 167,154 14.84%
Tax -51,100 -47,160 -42,955 -35,039 -22,387 -29,599 -35,597 27.22%
NP 154,654 136,117 122,665 100,097 89,249 113,106 131,557 11.37%
-
NP to SH 154,654 136,117 122,665 100,097 89,249 113,106 131,557 11.37%
-
Tax Rate 24.84% 25.73% 25.94% 25.93% 20.05% 20.74% 21.30% -
Total Cost 278,505 273,315 278,618 273,037 265,915 277,199 289,506 -2.54%
-
Net Worth 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 88,041 88,041 72,025 72,025 71,968 71,968 79,939 6.64%
Div Payout % 56.93% 64.68% 58.72% 71.96% 80.64% 63.63% 60.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1.62%
NOSH 799,654 800,308 799,890 800,458 800,172 800,069 799,252 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.70% 33.25% 30.57% 26.83% 25.13% 28.98% 31.24% -
ROE 9.08% 7.95% 7.13% 5.95% 5.44% 6.86% 7.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.17 51.16 50.17 46.62 44.39 48.78 52.68 1.87%
EPS 19.34 17.01 15.34 12.50 11.15 14.14 16.46 11.33%
DPS 11.00 11.00 9.00 9.00 9.00 9.00 10.00 6.55%
NAPS 2.13 2.14 2.15 2.10 2.05 2.06 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 800,458
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.14 51.18 50.16 46.64 44.40 48.79 52.63 1.90%
EPS 19.33 17.01 15.33 12.51 11.16 14.14 16.44 11.38%
DPS 11.01 11.01 9.00 9.00 9.00 9.00 9.99 6.68%
NAPS 2.1291 2.1408 2.1497 2.1012 2.0504 2.0602 2.0781 1.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.38 2.25 2.48 2.30 2.27 2.14 1.66 -
P/RPS 4.39 4.40 4.94 4.93 5.11 4.39 3.15 24.74%
P/EPS 12.31 13.23 16.17 18.39 20.35 15.14 10.09 14.16%
EY 8.13 7.56 6.18 5.44 4.91 6.61 9.92 -12.41%
DY 4.62 4.89 3.63 3.91 3.96 4.21 6.02 -16.16%
P/NAPS 1.12 1.05 1.15 1.10 1.11 1.04 0.80 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 -
Price 3.13 2.35 2.04 2.37 2.32 2.24 2.30 -
P/RPS 5.78 4.59 4.07 5.08 5.23 4.59 4.37 20.47%
P/EPS 16.18 13.82 13.30 18.95 20.80 15.84 13.97 10.27%
EY 6.18 7.24 7.52 5.28 4.81 6.31 7.16 -9.33%
DY 3.51 4.68 4.41 3.80 3.88 4.02 4.35 -13.31%
P/NAPS 1.47 1.10 0.95 1.13 1.13 1.09 1.11 20.57%

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