[HSPLANT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -29.34%
YoY- 39.38%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 651,284 433,159 355,164 430,383 80,941 70.27%
PBT 342,947 205,754 111,636 208,894 123,813 29.69%
Tax -88,404 -51,100 -22,387 -53,407 -12,253 65.59%
NP 254,543 154,654 89,249 155,487 111,560 23.43%
-
NP to SH 254,543 154,654 89,249 155,487 111,560 23.43%
-
Tax Rate 25.78% 24.84% 20.05% 25.57% 9.90% -
Total Cost 396,741 278,505 265,915 274,896 -30,619 -
-
Net Worth 1,823,862 1,703,264 1,640,354 1,624,760 743,987 25.71%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 136,006 88,041 71,968 59,754 - -
Div Payout % 53.43% 56.93% 80.64% 38.43% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Net Worth 1,823,862 1,703,264 1,640,354 1,624,760 743,987 25.71%
NOSH 799,939 799,654 800,172 800,374 381,532 20.80%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 39.08% 35.70% 25.13% 36.13% 137.83% -
ROE 13.96% 9.08% 5.44% 9.57% 14.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 81.42 54.17 44.39 53.77 21.21 40.96%
EPS 31.82 19.34 11.15 19.43 29.24 2.18%
DPS 17.00 11.00 9.00 7.47 0.00 -
NAPS 2.28 2.13 2.05 2.03 1.95 4.07%
Adjusted Per Share Value based on latest NOSH - 800,374
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 81.41 54.14 44.40 53.80 10.12 70.26%
EPS 31.82 19.33 11.16 19.44 13.95 23.42%
DPS 17.00 11.01 9.00 7.47 0.00 -
NAPS 2.2798 2.1291 2.0504 2.031 0.93 25.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 2.45 2.38 2.27 1.93 0.00 -
P/RPS 3.01 4.39 5.11 3.59 0.00 -
P/EPS 7.70 12.31 20.35 9.93 0.00 -
EY 12.99 8.13 4.91 10.07 0.00 -
DY 6.94 4.62 3.96 3.87 0.00 -
P/NAPS 1.07 1.12 1.11 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 25/11/11 24/11/10 23/11/09 24/11/08 - -
Price 2.68 3.13 2.32 1.53 0.00 -
P/RPS 3.29 5.78 5.23 2.85 0.00 -
P/EPS 8.42 16.18 20.80 7.88 0.00 -
EY 11.87 6.18 4.81 12.70 0.00 -
DY 6.34 3.51 3.88 4.88 0.00 -
P/NAPS 1.18 1.47 1.13 0.75 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