[HSPLANT] QoQ TTM 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- 22.55%
YoY- -6.76%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 473,754 433,159 409,432 401,283 373,134 355,164 390,305 13.74%
PBT 226,376 205,754 183,277 165,620 135,136 111,636 142,705 35.90%
Tax -57,265 -51,100 -47,160 -42,955 -35,039 -22,387 -29,599 55.07%
NP 169,111 154,654 136,117 122,665 100,097 89,249 113,106 30.65%
-
NP to SH 169,111 154,654 136,117 122,665 100,097 89,249 113,106 30.65%
-
Tax Rate 25.30% 24.84% 25.73% 25.94% 25.93% 20.05% 20.74% -
Total Cost 304,643 278,505 273,315 278,618 273,037 265,915 277,199 6.47%
-
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 104,034 88,041 88,041 72,025 72,025 71,968 71,968 27.76%
Div Payout % 61.52% 56.93% 64.68% 58.72% 71.96% 80.64% 63.63% -
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 35.70% 35.70% 33.25% 30.57% 26.83% 25.13% 28.98% -
ROE 9.61% 9.08% 7.95% 7.13% 5.95% 5.44% 6.86% -
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 59.20 54.17 51.16 50.17 46.62 44.39 48.78 13.73%
EPS 21.13 19.34 17.01 15.34 12.50 11.15 14.14 30.61%
DPS 13.00 11.00 11.00 9.00 9.00 9.00 9.00 27.69%
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 59.22 54.14 51.18 50.16 46.64 44.40 48.79 13.74%
EPS 21.14 19.33 17.01 15.33 12.51 11.16 14.14 30.65%
DPS 13.00 11.01 11.01 9.00 9.00 9.00 9.00 27.69%
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 5.66 4.39 4.40 4.94 4.93 5.11 4.39 18.40%
P/EPS 15.85 12.31 13.23 16.17 18.39 20.35 15.14 3.09%
EY 6.31 8.13 7.56 6.18 5.44 4.91 6.61 -3.04%
DY 3.88 4.62 4.89 3.63 3.91 3.96 4.21 -5.28%
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 5.37 5.78 4.59 4.07 5.08 5.23 4.59 10.99%
P/EPS 15.05 16.18 13.82 13.30 18.95 20.80 15.84 -3.34%
EY 6.65 6.18 7.24 7.52 5.28 4.81 6.31 3.55%
DY 4.09 3.51 4.68 4.41 3.80 3.88 4.02 1.15%
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