[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 67.07%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 316,320 202,225 101,401 373,134 256,295 165,927 73,252 164.94%
PBT 151,385 97,954 49,013 135,136 80,767 49,813 18,529 305.13%
Tax -36,914 -25,145 -12,538 -35,039 -20,853 -13,024 -4,622 299.04%
NP 114,471 72,809 36,475 100,097 59,914 36,789 13,907 307.14%
-
NP to SH 114,471 72,809 36,475 100,097 59,914 36,789 13,907 307.14%
-
Tax Rate 24.38% 25.67% 25.58% 25.93% 25.82% 26.15% 24.94% -
Total Cost 201,849 129,416 64,926 273,037 196,381 129,138 59,345 125.99%
-
Net Worth 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 47,996 48,005 - 72,012 31,996 31,990 - -
Div Payout % 41.93% 65.93% - 71.94% 53.40% 86.96% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 1,662,445 1.65%
NOSH 799,937 800,098 799,890 800,135 799,919 799,760 799,252 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.19% 36.00% 35.97% 26.83% 23.38% 22.17% 18.99% -
ROE 6.72% 4.25% 2.12% 5.96% 3.65% 2.23% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.54 25.28 12.68 46.63 32.04 20.75 9.17 164.68%
EPS 14.31 9.10 4.56 12.51 7.49 4.60 1.74 306.91%
DPS 6.00 6.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 2.13 2.14 2.15 2.10 2.05 2.06 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 800,458
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.54 25.28 12.68 46.64 32.04 20.74 9.16 164.87%
EPS 14.31 9.10 4.56 12.51 7.49 4.60 1.74 306.91%
DPS 6.00 6.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 2.1298 2.1403 2.1497 2.1004 2.0498 2.0594 2.0781 1.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.38 2.25 2.48 2.30 2.27 2.14 1.66 -
P/RPS 6.02 8.90 19.56 4.93 7.08 10.31 18.11 -51.98%
P/EPS 16.63 24.73 54.39 18.39 30.31 46.52 95.40 -68.76%
EY 6.01 4.04 1.84 5.44 3.30 2.15 1.05 219.64%
DY 2.52 2.67 0.00 3.91 1.76 1.87 0.00 -
P/NAPS 1.12 1.05 1.15 1.10 1.11 1.04 0.80 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 -
Price 3.13 2.35 2.04 2.37 2.32 2.24 2.30 -
P/RPS 7.92 9.30 16.09 5.08 7.24 10.80 25.10 -53.61%
P/EPS 21.87 25.82 44.74 18.94 30.97 48.70 132.18 -69.82%
EY 4.57 3.87 2.24 5.28 3.23 2.05 0.76 230.31%
DY 1.92 2.55 0.00 3.80 1.72 1.79 0.00 -
P/NAPS 1.47 1.10 0.95 1.13 1.13 1.09 1.11 20.57%

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