[HSPLANT] YoY Annualized Quarter 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- 45.76%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Revenue 405,428 495,992 576,204 405,604 293,008 183,176 0 -
PBT 109,436 232,148 308,212 196,052 74,116 70,596 0 -
Tax -29,560 -59,128 -77,184 -50,152 -18,488 -17,908 0 -
NP 79,876 173,020 231,028 145,900 55,628 52,688 0 -
-
NP to SH 79,876 173,020 231,028 145,900 55,628 52,688 0 -
-
Tax Rate 27.01% 25.47% 25.04% 25.58% 24.94% 25.37% - -
Total Cost 325,552 322,972 345,176 259,704 237,380 130,488 0 -
-
Net Worth 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Net Worth 1,871,999 1,839,999 1,815,905 1,719,764 1,662,445 1,612,572 0 -
NOSH 800,000 800,000 799,958 799,890 799,252 798,303 0 -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
NP Margin 19.70% 34.88% 40.09% 35.97% 18.99% 28.76% 0.00% -
ROE 4.27% 9.40% 12.72% 8.48% 3.35% 3.27% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 50.68 62.00 72.03 50.71 36.66 22.95 0.00 -
EPS 10.00 21.64 28.88 18.24 6.96 6.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.30 2.27 2.15 2.08 2.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 799,890
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 50.68 62.00 72.03 50.70 36.63 22.90 0.00 -
EPS 10.00 21.64 28.88 18.24 6.95 6.59 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.30 2.2699 2.1497 2.0781 2.0157 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 2.73 3.07 3.00 2.48 1.66 2.83 0.00 -
P/RPS 5.39 4.95 4.16 4.89 4.53 12.33 0.00 -
P/EPS 27.34 14.19 10.39 13.60 23.85 42.88 0.00 -
EY 3.66 7.04 9.63 7.35 4.19 2.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.32 1.15 0.80 1.40 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 28/05/13 28/05/12 06/05/11 26/05/10 26/05/09 21/05/08 - -
Price 2.71 2.91 2.72 2.04 2.30 3.04 0.00 -
P/RPS 5.35 4.69 3.78 4.02 6.27 13.25 0.00 -
P/EPS 27.14 13.46 9.42 11.18 33.05 46.06 0.00 -
EY 3.68 7.43 10.62 8.94 3.03 2.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.20 0.95 1.11 1.50 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