[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 15.72%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 495,992 654,866 658,466 652,894 576,204 473,754 421,760 11.40%
PBT 232,148 339,473 357,274 358,580 308,212 226,376 201,846 9.76%
Tax -59,128 -86,505 -90,737 -91,244 -77,184 -57,265 -49,218 12.99%
NP 173,020 252,968 266,537 267,336 231,028 169,111 152,628 8.71%
-
NP to SH 173,020 252,968 266,537 267,336 231,028 169,111 152,628 8.71%
-
Tax Rate 25.47% 25.48% 25.40% 25.45% 25.04% 25.30% 24.38% -
Total Cost 322,972 401,898 391,929 385,558 345,176 304,643 269,132 12.91%
-
Net Worth 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 5.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 159,996 106,657 159,985 - 104,004 63,994 -
Div Payout % - 63.25% 40.02% 59.84% - 61.50% 41.93% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,839,999 1,879,962 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 5.25%
NOSH 800,000 800,000 799,931 799,928 799,958 800,032 799,937 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 34.88% 38.63% 40.48% 40.95% 40.09% 35.70% 36.19% -
ROE 9.40% 13.46% 14.61% 14.53% 12.72% 9.61% 8.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.00 81.86 82.32 81.62 72.03 59.22 52.72 11.40%
EPS 21.64 31.62 33.32 33.42 28.88 21.14 19.08 8.74%
DPS 0.00 20.00 13.33 20.00 0.00 13.00 8.00 -
NAPS 2.30 2.35 2.28 2.30 2.27 2.20 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 799,905
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.00 81.86 82.31 81.61 72.03 59.22 52.72 11.40%
EPS 21.64 31.62 33.32 33.42 28.88 21.14 19.08 8.74%
DPS 0.00 20.00 13.33 20.00 0.00 13.00 8.00 -
NAPS 2.30 2.35 2.2798 2.2998 2.2699 2.2001 2.1298 5.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.07 2.76 2.45 2.71 3.00 3.35 2.38 -
P/RPS 4.95 3.37 2.98 3.32 4.16 5.66 4.51 6.39%
P/EPS 14.19 8.73 7.35 8.11 10.39 15.85 12.47 8.98%
EY 7.04 11.46 13.60 12.33 9.63 6.31 8.02 -8.31%
DY 0.00 7.25 5.44 7.38 0.00 3.88 3.36 -
P/NAPS 1.33 1.17 1.07 1.18 1.32 1.52 1.12 12.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 14/02/12 25/11/11 23/08/11 06/05/11 18/02/11 24/11/10 -
Price 2.91 3.05 2.68 2.64 2.72 3.18 3.13 -
P/RPS 4.69 3.73 3.26 3.23 3.78 5.37 5.94 -14.56%
P/EPS 13.46 9.65 8.04 7.90 9.42 15.04 16.40 -12.32%
EY 7.43 10.37 12.43 12.66 10.62 6.65 6.10 14.03%
DY 0.00 6.56 4.98 7.58 0.00 4.09 2.56 -
P/NAPS 1.27 1.30 1.18 1.15 1.20 1.45 1.47 -9.28%

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