[HSPLANT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.81%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 400,754 521,029 658,466 421,760 341,726 392,981 107,921 24.80%
PBT 105,749 197,842 357,274 201,846 107,689 180,540 165,084 -7.24%
Tax -28,526 -50,608 -90,737 -49,218 -27,804 -45,224 -16,337 9.87%
NP 77,222 147,234 266,537 152,628 79,885 135,316 148,746 -10.48%
-
NP to SH 77,222 147,234 266,537 152,628 79,885 135,316 148,746 -10.48%
-
Tax Rate 26.98% 25.58% 25.40% 24.38% 25.82% 25.05% 9.90% -
Total Cost 323,532 373,794 391,929 269,132 261,841 257,665 -40,825 -
-
Net Worth 1,887,999 1,863,999 1,823,844 1,703,866 1,639,835 1,623,472 743,987 17.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 32,000 64,000 106,657 63,994 42,662 53,315 - -
Div Payout % 41.44% 43.47% 40.02% 41.93% 53.40% 39.40% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Net Worth 1,887,999 1,863,999 1,823,844 1,703,866 1,639,835 1,623,472 743,987 17.03%
NOSH 800,000 800,000 799,931 799,937 799,919 799,739 381,532 13.32%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 19.27% 28.26% 40.48% 36.19% 23.38% 34.43% 137.83% -
ROE 4.09% 7.90% 14.61% 8.96% 4.87% 8.33% 19.99% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 50.09 65.13 82.32 52.72 42.72 49.14 28.29 10.13%
EPS 9.65 18.40 33.32 19.08 9.99 16.92 38.99 -21.00%
DPS 4.00 8.00 13.33 8.00 5.33 6.67 0.00 -
NAPS 2.36 2.33 2.28 2.13 2.05 2.03 1.95 3.27%
Adjusted Per Share Value based on latest NOSH - 799,654
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 50.09 65.13 82.31 52.72 42.72 49.12 13.49 24.80%
EPS 9.65 18.40 33.32 19.08 9.99 16.91 18.59 -10.48%
DPS 4.00 8.00 13.33 8.00 5.33 6.66 0.00 -
NAPS 2.36 2.33 2.2798 2.1298 2.0498 2.0293 0.93 17.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 2.53 2.85 2.45 2.38 2.27 1.93 0.00 -
P/RPS 5.05 4.38 2.98 4.51 5.31 3.93 0.00 -
P/EPS 26.21 15.49 7.35 12.47 22.73 11.41 0.00 -
EY 3.82 6.46 13.60 8.02 4.40 8.77 0.00 -
DY 1.58 2.81 5.44 3.36 2.35 3.45 0.00 -
P/NAPS 1.07 1.22 1.07 1.12 1.11 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 26/11/13 29/11/12 25/11/11 24/11/10 23/11/09 24/11/08 12/12/07 -
Price 2.64 2.80 2.68 3.13 2.32 1.53 2.99 -
P/RPS 5.27 4.30 3.26 5.94 5.43 3.11 10.57 -11.09%
P/EPS 27.35 15.21 8.04 16.40 23.23 9.04 7.67 23.95%
EY 3.66 6.57 12.43 6.10 4.30 11.06 13.04 -19.31%
DY 1.52 2.86 4.98 2.56 2.30 4.36 0.00 -
P/NAPS 1.12 1.20 1.18 1.47 1.13 0.75 1.53 -5.13%

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