[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.19%
YoY- 97.91%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 576,204 473,754 421,760 404,450 405,604 373,134 341,726 41.71%
PBT 308,212 226,376 201,846 195,908 196,052 135,136 107,689 101.71%
Tax -77,184 -57,265 -49,218 -50,290 -50,152 -35,039 -27,804 97.64%
NP 231,028 169,111 152,628 145,618 145,900 100,097 79,885 103.11%
-
NP to SH 231,028 169,111 152,628 145,618 145,900 100,097 79,885 103.11%
-
Tax Rate 25.04% 25.30% 24.38% 25.67% 25.58% 25.93% 25.82% -
Total Cost 345,176 304,643 269,132 258,832 259,704 273,037 261,841 20.24%
-
Net Worth 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 7.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 104,004 63,994 96,011 - 72,012 42,662 -
Div Payout % - 61.50% 41.93% 65.93% - 71.94% 53.40% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 7.04%
NOSH 799,958 800,032 799,937 800,098 799,890 800,135 799,919 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.09% 35.70% 36.19% 36.00% 35.97% 26.83% 23.38% -
ROE 12.72% 9.61% 8.96% 8.50% 8.48% 5.96% 4.87% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 72.03 59.22 52.72 50.55 50.71 46.63 42.72 41.70%
EPS 28.88 21.14 19.08 18.20 18.24 12.51 9.99 103.06%
DPS 0.00 13.00 8.00 12.00 0.00 9.00 5.33 -
NAPS 2.27 2.20 2.13 2.14 2.15 2.10 2.05 7.03%
Adjusted Per Share Value based on latest NOSH - 800,308
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 72.03 59.22 52.72 50.56 50.70 46.64 42.72 41.70%
EPS 28.88 21.14 19.08 18.20 18.24 12.51 9.99 103.06%
DPS 0.00 13.00 8.00 12.00 0.00 9.00 5.33 -
NAPS 2.2699 2.2001 2.1298 2.1403 2.1497 2.1004 2.0498 7.04%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.00 3.35 2.38 2.25 2.48 2.30 2.27 -
P/RPS 4.16 5.66 4.51 4.45 4.89 4.93 5.31 -15.02%
P/EPS 10.39 15.85 12.47 12.36 13.60 18.39 22.73 -40.68%
EY 9.63 6.31 8.02 8.09 7.35 5.44 4.40 68.65%
DY 0.00 3.88 3.36 5.33 0.00 3.91 2.35 -
P/NAPS 1.32 1.52 1.12 1.05 1.15 1.10 1.11 12.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 -
Price 2.72 3.18 3.13 2.35 2.04 2.37 2.32 -
P/RPS 3.78 5.37 5.94 4.65 4.02 5.08 5.43 -21.47%
P/EPS 9.42 15.04 16.40 12.91 11.18 18.94 23.23 -45.24%
EY 10.62 6.65 6.10 7.74 8.94 5.28 4.30 82.81%
DY 0.00 4.09 2.56 5.11 0.00 3.80 2.30 -
P/NAPS 1.20 1.45 1.47 1.10 0.95 1.13 1.13 4.09%

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