[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 57.22%
YoY- 91.06%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 326,447 144,051 473,754 316,320 202,225 101,401 373,134 -8.54%
PBT 179,290 77,053 226,376 151,385 97,954 49,013 135,136 20.80%
Tax -45,622 -19,296 -57,265 -36,914 -25,145 -12,538 -35,039 19.29%
NP 133,668 57,757 169,111 114,471 72,809 36,475 100,097 21.32%
-
NP to SH 133,668 57,757 169,111 114,471 72,809 36,475 100,097 21.32%
-
Tax Rate 25.45% 25.04% 25.30% 24.38% 25.67% 25.58% 25.93% -
Total Cost 192,779 86,294 304,643 201,849 129,416 64,926 273,037 -20.75%
-
Net Worth 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 6.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 79,992 - 104,004 47,996 48,005 - 72,012 7.27%
Div Payout % 59.84% - 61.50% 41.93% 65.93% - 71.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,839,834 1,815,905 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 6.25%
NOSH 799,928 799,958 800,032 799,937 800,098 799,890 800,135 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.95% 40.09% 35.70% 36.19% 36.00% 35.97% 26.83% -
ROE 7.27% 3.18% 9.61% 6.72% 4.25% 2.12% 5.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.81 18.01 59.22 39.54 25.28 12.68 46.63 -8.52%
EPS 16.71 7.22 21.14 14.31 9.10 4.56 12.51 21.35%
DPS 10.00 0.00 13.00 6.00 6.00 0.00 9.00 7.29%
NAPS 2.30 2.27 2.20 2.13 2.14 2.15 2.10 6.27%
Adjusted Per Share Value based on latest NOSH - 799,654
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.81 18.01 59.22 39.54 25.28 12.68 46.64 -8.53%
EPS 16.71 7.22 21.14 14.31 9.10 4.56 12.51 21.35%
DPS 10.00 0.00 13.00 6.00 6.00 0.00 9.00 7.29%
NAPS 2.2998 2.2699 2.2001 2.1298 2.1403 2.1497 2.1004 6.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.71 3.00 3.35 2.38 2.25 2.48 2.30 -
P/RPS 6.64 16.66 5.66 6.02 8.90 19.56 4.93 22.02%
P/EPS 16.22 41.55 15.85 16.63 24.73 54.39 18.39 -8.05%
EY 6.17 2.41 6.31 6.01 4.04 1.84 5.44 8.78%
DY 3.69 0.00 3.88 2.52 2.67 0.00 3.91 -3.79%
P/NAPS 1.18 1.32 1.52 1.12 1.05 1.15 1.10 4.80%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 -
Price 2.64 2.72 3.18 3.13 2.35 2.04 2.37 -
P/RPS 6.47 15.10 5.37 7.92 9.30 16.09 5.08 17.54%
P/EPS 15.80 37.67 15.04 21.87 25.82 44.74 18.94 -11.41%
EY 6.33 2.65 6.65 4.57 3.87 2.24 5.28 12.89%
DY 3.79 0.00 4.09 1.92 2.55 0.00 3.80 -0.17%
P/NAPS 1.15 1.20 1.45 1.47 1.10 0.95 1.13 1.17%

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