[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.8%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 658,466 652,894 576,204 473,754 421,760 404,450 405,604 38.08%
PBT 357,274 358,580 308,212 226,376 201,846 195,908 196,052 49.14%
Tax -90,737 -91,244 -77,184 -57,265 -49,218 -50,290 -50,152 48.42%
NP 266,537 267,336 231,028 169,111 152,628 145,618 145,900 49.38%
-
NP to SH 266,537 267,336 231,028 169,111 152,628 145,618 145,900 49.38%
-
Tax Rate 25.40% 25.45% 25.04% 25.30% 24.38% 25.67% 25.58% -
Total Cost 391,929 385,558 345,176 304,643 269,132 258,832 259,704 31.53%
-
Net Worth 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 3.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 106,657 159,985 - 104,004 63,994 96,011 - -
Div Payout % 40.02% 59.84% - 61.50% 41.93% 65.93% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,823,844 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 3.99%
NOSH 799,931 799,928 799,958 800,032 799,937 800,098 799,890 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 40.48% 40.95% 40.09% 35.70% 36.19% 36.00% 35.97% -
ROE 14.61% 14.53% 12.72% 9.61% 8.96% 8.50% 8.48% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 82.32 81.62 72.03 59.22 52.72 50.55 50.71 38.08%
EPS 33.32 33.42 28.88 21.14 19.08 18.20 18.24 49.38%
DPS 13.33 20.00 0.00 13.00 8.00 12.00 0.00 -
NAPS 2.28 2.30 2.27 2.20 2.13 2.14 2.15 3.98%
Adjusted Per Share Value based on latest NOSH - 800,230
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 82.31 81.61 72.03 59.22 52.72 50.56 50.70 38.09%
EPS 33.32 33.42 28.88 21.14 19.08 18.20 18.24 49.38%
DPS 13.33 20.00 0.00 13.00 8.00 12.00 0.00 -
NAPS 2.2798 2.2998 2.2699 2.2001 2.1298 2.1403 2.1497 3.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.45 2.71 3.00 3.35 2.38 2.25 2.48 -
P/RPS 2.98 3.32 4.16 5.66 4.51 4.45 4.89 -28.09%
P/EPS 7.35 8.11 10.39 15.85 12.47 12.36 13.60 -33.62%
EY 13.60 12.33 9.63 6.31 8.02 8.09 7.35 50.66%
DY 5.44 7.38 0.00 3.88 3.36 5.33 0.00 -
P/NAPS 1.07 1.18 1.32 1.52 1.12 1.05 1.15 -4.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 -
Price 2.68 2.64 2.72 3.18 3.13 2.35 2.04 -
P/RPS 3.26 3.23 3.78 5.37 5.94 4.65 4.02 -13.02%
P/EPS 8.04 7.90 9.42 15.04 16.40 12.91 11.18 -19.71%
EY 12.43 12.66 10.62 6.65 6.10 7.74 8.94 24.54%
DY 4.98 7.58 0.00 4.09 2.56 5.11 0.00 -
P/NAPS 1.18 1.15 1.20 1.45 1.47 1.10 0.95 15.53%

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