[HSPLANT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.86%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Revenue 654,866 473,754 373,134 393,605 216,588 32.63%
PBT 339,473 226,376 135,136 166,274 197,302 14.85%
Tax -86,505 -57,265 -35,039 -35,452 -31,742 29.16%
NP 252,968 169,111 100,097 130,822 165,560 11.42%
-
NP to SH 252,968 169,111 100,097 130,822 165,560 11.42%
-
Tax Rate 25.48% 25.30% 25.93% 21.32% 16.09% -
Total Cost 401,898 304,643 273,037 262,783 51,028 69.34%
-
Net Worth 1,879,962 1,760,506 1,680,962 1,646,596 791,208 24.71%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Div 159,988 104,034 72,025 79,939 19,780 70.50%
Div Payout % 63.24% 61.52% 71.96% 61.11% 11.95% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Net Worth 1,879,962 1,760,506 1,680,962 1,646,596 791,208 24.71%
NOSH 800,000 800,230 800,458 799,318 395,604 19.69%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
NP Margin 38.63% 35.70% 26.83% 33.24% 76.44% -
ROE 13.46% 9.61% 5.95% 7.94% 20.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 81.86 59.20 46.62 49.24 54.75 10.81%
EPS 31.62 21.13 12.50 16.37 41.85 -6.90%
DPS 20.00 13.00 9.00 10.00 5.00 42.45%
NAPS 2.35 2.20 2.10 2.06 2.00 4.20%
Adjusted Per Share Value based on latest NOSH - 799,318
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 81.86 59.22 46.64 49.20 27.07 32.63%
EPS 31.62 21.14 12.51 16.35 20.70 11.41%
DPS 20.00 13.00 9.00 9.99 2.47 70.54%
NAPS 2.35 2.2006 2.1012 2.0582 0.989 24.72%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 -
Price 2.76 3.35 2.30 1.59 3.10 -
P/RPS 3.37 5.66 4.93 3.23 5.66 -12.39%
P/EPS 8.73 15.85 18.39 9.71 7.41 4.27%
EY 11.46 6.31 5.44 10.29 13.50 -4.09%
DY 7.25 3.88 3.91 6.29 1.61 46.82%
P/NAPS 1.17 1.52 1.10 0.77 1.55 -6.92%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 14/02/12 18/02/11 11/02/10 25/02/09 - -
Price 3.05 3.18 2.37 1.61 0.00 -
P/RPS 3.73 5.37 5.08 3.27 0.00 -
P/EPS 9.65 15.05 18.95 9.84 0.00 -
EY 10.37 6.65 5.28 10.17 0.00 -
DY 6.56 4.09 3.80 6.21 0.00 -
P/NAPS 1.30 1.45 1.13 0.78 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