[HSPLANT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.15%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Revenue 526,499 654,866 473,754 373,134 393,605 216,588 19.78%
PBT 190,688 339,473 226,376 135,136 166,274 197,302 -0.69%
Tax -50,353 -86,505 -57,265 -35,039 -35,452 -31,742 9.83%
NP 140,335 252,968 169,111 100,097 130,822 165,560 -3.30%
-
NP to SH 140,335 252,968 169,111 100,097 130,822 165,560 -3.30%
-
Tax Rate 26.41% 25.48% 25.30% 25.93% 21.32% 16.09% -
Total Cost 386,164 401,898 304,643 273,037 262,783 51,028 50.87%
-
Net Worth 1,887,999 1,879,962 1,760,506 1,680,962 1,646,596 791,208 19.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Div 88,000 159,988 104,034 72,025 79,939 19,780 35.43%
Div Payout % 62.71% 63.24% 61.52% 71.96% 61.11% 11.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Net Worth 1,887,999 1,879,962 1,760,506 1,680,962 1,646,596 791,208 19.33%
NOSH 800,000 800,000 800,230 800,458 799,318 395,604 15.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
NP Margin 26.65% 38.63% 35.70% 26.83% 33.24% 76.44% -
ROE 7.43% 13.46% 9.61% 5.95% 7.94% 20.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 65.81 81.86 59.20 46.62 49.24 54.75 3.81%
EPS 17.54 31.62 21.13 12.50 16.37 41.85 -16.19%
DPS 11.00 20.00 13.00 9.00 10.00 5.00 17.37%
NAPS 2.36 2.35 2.20 2.10 2.06 2.00 3.42%
Adjusted Per Share Value based on latest NOSH - 800,458
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 65.81 81.86 59.22 46.64 49.20 27.07 19.78%
EPS 17.54 31.62 21.14 12.51 16.35 20.70 -3.31%
DPS 11.00 20.00 13.00 9.00 9.99 2.47 35.46%
NAPS 2.36 2.35 2.2006 2.1012 2.0582 0.989 19.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 -
Price 2.82 2.76 3.35 2.30 1.59 3.10 -
P/RPS 4.28 3.37 5.66 4.93 3.23 5.66 -5.52%
P/EPS 16.08 8.73 15.85 18.39 9.71 7.41 17.05%
EY 6.22 11.46 6.31 5.44 10.29 13.50 -14.57%
DY 3.90 7.25 3.88 3.91 6.29 1.61 19.69%
P/NAPS 1.19 1.17 1.52 1.10 0.77 1.55 -5.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 28/02/13 14/02/12 18/02/11 11/02/10 25/02/09 - -
Price 2.75 3.05 3.18 2.37 1.61 0.00 -
P/RPS 4.18 3.73 5.37 5.08 3.27 0.00 -
P/EPS 15.68 9.65 15.05 18.95 9.84 0.00 -
EY 6.38 10.37 6.65 5.28 10.17 0.00 -
DY 4.00 6.56 4.09 3.80 6.21 0.00 -
P/NAPS 1.17 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