[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 106.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Revenue 293,008 393,605 392,981 338,454 183,176 216,588 107,921 102.41%
PBT 74,116 166,274 180,540 146,764 70,596 197,302 165,084 -43.18%
Tax -18,488 -35,452 -45,224 -37,754 -17,908 -31,742 -16,337 9.12%
NP 55,628 130,822 135,316 109,010 52,688 165,560 148,746 -50.06%
-
NP to SH 55,628 130,822 135,316 109,010 52,688 165,560 148,746 -50.06%
-
Tax Rate 24.94% 21.32% 25.05% 25.72% 25.37% 16.09% 9.90% -
Total Cost 237,380 262,783 257,665 229,444 130,488 51,028 -40,825 -
-
Net Worth 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 76.40%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Div - 80,013 53,315 80,036 - 39,550 - -
Div Payout % - 61.16% 39.40% 73.42% - 23.89% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Net Worth 1,662,445 1,648,277 1,623,472 1,616,741 1,612,572 791,017 743,987 76.40%
NOSH 799,252 800,134 799,739 800,367 798,303 395,508 381,532 68.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
NP Margin 18.99% 33.24% 34.43% 32.21% 28.76% 76.44% 137.83% -
ROE 3.35% 7.94% 8.33% 6.74% 3.27% 20.93% 19.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 36.66 49.19 49.14 42.29 22.95 54.76 28.29 20.07%
EPS 6.96 16.35 16.92 13.62 6.60 41.86 38.99 -70.37%
DPS 0.00 10.00 6.67 10.00 0.00 10.00 0.00 -
NAPS 2.08 2.06 2.03 2.02 2.02 2.00 1.95 4.66%
Adjusted Per Share Value based on latest NOSH - 799,477
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 36.63 49.20 49.12 42.31 22.90 27.07 13.49 102.43%
EPS 6.95 16.35 16.91 13.63 6.59 20.70 18.59 -50.07%
DPS 0.00 10.00 6.66 10.00 0.00 4.94 0.00 -
NAPS 2.0781 2.0603 2.0293 2.0209 2.0157 0.9888 0.93 76.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 - -
Price 1.66 1.59 1.93 3.04 2.83 3.10 0.00 -
P/RPS 4.53 3.23 3.93 7.19 12.33 5.66 0.00 -
P/EPS 23.85 9.72 11.41 22.32 42.88 7.41 0.00 -
EY 4.19 10.28 8.77 4.48 2.33 13.50 0.00 -
DY 0.00 6.29 3.45 3.29 0.00 3.23 0.00 -
P/NAPS 0.80 0.77 0.95 1.50 1.40 1.55 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 31/03/08 12/12/07 -
Price 2.30 1.61 1.53 2.41 3.04 2.83 2.99 -
P/RPS 6.27 3.27 3.11 5.70 13.25 5.17 10.57 -30.83%
P/EPS 33.05 9.85 9.04 17.69 46.06 6.76 7.67 180.45%
EY 3.03 10.16 11.06 5.65 2.17 14.79 13.04 -64.31%
DY 0.00 6.21 4.36 4.15 0.00 3.53 0.00 -
P/NAPS 1.11 0.78 0.75 1.19 1.50 1.42 1.53 -20.27%

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