[HSPLANT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.09%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 551,788 651,284 433,159 355,164 430,383 80,941 47.71%
PBT 219,899 342,947 205,754 111,636 208,894 123,813 12.38%
Tax -56,408 -88,404 -51,100 -22,387 -53,407 -12,253 36.38%
NP 163,491 254,543 154,654 89,249 155,487 111,560 8.07%
-
NP to SH 163,491 254,543 154,654 89,249 155,487 111,560 8.07%
-
Tax Rate 25.65% 25.78% 24.84% 20.05% 25.57% 9.90% -
Total Cost 388,297 396,741 278,505 265,915 274,896 -30,619 -
-
Net Worth 1,863,999 1,823,862 1,703,264 1,640,354 1,624,760 743,987 20.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 127,998 136,006 88,041 71,968 59,754 - -
Div Payout % 78.29% 53.43% 56.93% 80.64% 38.43% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Net Worth 1,863,999 1,823,862 1,703,264 1,640,354 1,624,760 743,987 20.52%
NOSH 800,000 799,939 799,654 800,172 800,374 381,532 16.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 29.63% 39.08% 35.70% 25.13% 36.13% 137.83% -
ROE 8.77% 13.96% 9.08% 5.44% 9.57% 14.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 68.97 81.42 54.17 44.39 53.77 21.21 27.08%
EPS 20.44 31.82 19.34 11.15 19.43 29.24 -7.01%
DPS 16.00 17.00 11.00 9.00 7.47 0.00 -
NAPS 2.33 2.28 2.13 2.05 2.03 1.95 3.68%
Adjusted Per Share Value based on latest NOSH - 800,172
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 68.97 81.41 54.14 44.40 53.80 10.12 47.70%
EPS 20.44 31.82 19.33 11.16 19.44 13.95 8.07%
DPS 16.00 17.00 11.01 9.00 7.47 0.00 -
NAPS 2.33 2.2798 2.1291 2.0504 2.031 0.93 20.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 2.85 2.45 2.38 2.27 1.93 0.00 -
P/RPS 4.13 3.01 4.39 5.11 3.59 0.00 -
P/EPS 13.95 7.70 12.31 20.35 9.93 0.00 -
EY 7.17 12.99 8.13 4.91 10.07 0.00 -
DY 5.61 6.94 4.62 3.96 3.87 0.00 -
P/NAPS 1.22 1.07 1.12 1.11 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 29/11/12 25/11/11 24/11/10 23/11/09 24/11/08 - -
Price 2.80 2.68 3.13 2.32 1.53 0.00 -
P/RPS 4.06 3.29 5.78 5.23 2.85 0.00 -
P/EPS 13.70 8.42 16.18 20.80 7.88 0.00 -
EY 7.30 11.87 6.18 4.81 12.70 0.00 -
DY 5.71 6.34 3.51 3.88 4.88 0.00 -
P/NAPS 1.20 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