[HSPLANT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.15%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Revenue 142,755 135,727 161,016 157,434 116,839 98,869 135,647 0.86%
PBT 58,362 42,306 71,517 74,991 54,369 30,869 73,489 -3.81%
Tax -18,765 -12,397 -18,452 -20,351 -14,186 -1,534 -19,489 -0.63%
NP 39,597 29,909 53,065 54,640 40,183 29,335 54,000 -5.10%
-
NP to SH 39,597 29,909 53,065 54,640 40,183 29,335 54,000 -5.10%
-
Tax Rate 32.15% 29.30% 25.80% 27.14% 26.09% 4.97% 26.52% -
Total Cost 103,158 105,818 107,951 102,794 76,656 69,534 81,647 4.02%
-
Net Worth 1,920,000 1,887,999 1,879,962 1,760,506 1,680,962 1,646,596 791,208 16.15%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Div 56,000 40,000 79,998 56,016 40,022 39,965 19,780 19.21%
Div Payout % 141.42% 133.74% 150.76% 102.52% 99.60% 136.24% 36.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Net Worth 1,920,000 1,887,999 1,879,962 1,760,506 1,680,962 1,646,596 791,208 16.15%
NOSH 800,000 800,000 800,000 800,230 800,458 799,318 395,604 12.63%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
NP Margin 27.74% 22.04% 32.96% 34.71% 34.39% 29.67% 39.81% -
ROE 2.06% 1.58% 2.82% 3.10% 2.39% 1.78% 6.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 17.84 16.97 20.13 19.67 14.60 12.37 34.29 -10.44%
EPS 4.95 3.74 6.63 6.83 5.02 3.67 13.65 -15.74%
DPS 7.00 5.00 10.00 7.00 5.00 5.00 5.00 5.84%
NAPS 2.40 2.36 2.35 2.20 2.10 2.06 2.00 3.12%
Adjusted Per Share Value based on latest NOSH - 800,230
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 17.84 16.97 20.13 19.68 14.60 12.36 16.96 0.85%
EPS 4.95 3.74 6.63 6.83 5.02 3.67 6.75 -5.10%
DPS 7.00 5.00 10.00 7.00 5.00 5.00 2.47 19.23%
NAPS 2.40 2.36 2.35 2.2006 2.1012 2.0582 0.989 16.15%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 -
Price 2.68 2.82 2.76 3.35 2.30 1.59 3.10 -
P/RPS 15.02 16.62 13.71 17.03 15.76 12.85 9.04 8.95%
P/EPS 54.15 75.43 41.61 49.06 45.82 43.32 22.71 15.80%
EY 1.85 1.33 2.40 2.04 2.18 2.31 4.40 -13.61%
DY 2.61 1.77 3.62 2.09 2.17 3.14 1.61 8.50%
P/NAPS 1.12 1.19 1.17 1.52 1.10 0.77 1.55 -5.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 26/02/14 28/02/13 14/02/12 18/02/11 11/02/10 25/02/09 31/03/08 -
Price 2.59 2.75 3.05 3.18 2.37 1.61 2.83 -
P/RPS 14.51 16.21 15.15 16.16 16.24 13.02 8.25 10.00%
P/EPS 52.33 73.56 45.98 46.57 47.21 43.87 20.73 16.92%
EY 1.91 1.36 2.17 2.15 2.12 2.28 4.82 -14.47%
DY 2.70 1.82 3.28 2.20 2.11 3.11 1.77 7.39%
P/NAPS 1.08 1.17 1.30 1.45 1.13 0.78 1.42 -4.51%

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