[HSPLANT] YoY 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- 14.66%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
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 115,197 149,304 167,403 114,095 90,368 125,509 80,941 6.14%
PBT 41,192 47,148 88,666 53,431 30,954 62,023 123,813 -16.96%
Tax -10,849 -11,448 -22,431 -11,769 -7,829 -15,041 -12,253 -2.03%
NP 30,343 35,700 66,235 41,662 23,125 46,982 111,560 -19.74%
-
NP to SH 30,343 35,700 66,235 41,662 23,125 46,982 111,560 -19.74%
-
Tax Rate 26.34% 24.28% 25.30% 22.03% 25.29% 24.25% 9.90% -
Total Cost 84,854 113,604 101,168 72,433 67,243 78,527 -30,619 -
-
Net Worth 1,887,999 1,863,999 1,823,862 1,703,264 1,640,354 1,624,760 743,987 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 - - - - - - - -
Div Payout % - - - - - - - -
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 1,823,862 1,703,264 1,640,354 1,624,760 743,987 17.03%
NOSH 800,000 800,000 799,939 799,654 800,172 800,374 381,532 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 26.34% 23.91% 39.57% 36.52% 25.59% 37.43% 137.83% -
ROE 1.61% 1.92% 3.63% 2.45% 1.41% 2.89% 14.99% -
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 14.40 18.66 20.93 14.27 11.29 15.68 21.21 -6.33%
EPS 3.79 4.46 8.28 5.21 2.89 5.87 29.24 -29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 14.40 18.66 20.93 14.26 11.30 15.69 10.12 6.13%
EPS 3.79 4.46 8.28 5.21 2.89 5.87 13.95 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.33 2.2798 2.1291 2.0504 2.031 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 17.57 15.27 11.71 16.68 20.10 12.31 0.00 -
P/EPS 66.70 63.87 29.59 45.68 78.55 32.88 0.00 -
EY 1.50 1.57 3.38 2.19 1.27 3.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 18.33 15.00 12.81 21.94 20.54 9.76 14.09 4.54%
P/EPS 69.60 62.75 32.37 60.08 80.28 26.06 10.23 38.24%
EY 1.44 1.59 3.09 1.66 1.25 3.84 9.78 -27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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