[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.56%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 473,754 316,320 202,225 101,401 373,134 256,295 165,927 100.87%
PBT 226,376 151,385 97,954 49,013 135,136 80,767 49,813 173.60%
Tax -57,265 -36,914 -25,145 -12,538 -35,039 -20,853 -13,024 167.66%
NP 169,111 114,471 72,809 36,475 100,097 59,914 36,789 175.69%
-
NP to SH 169,111 114,471 72,809 36,475 100,097 59,914 36,789 175.69%
-
Tax Rate 25.30% 24.38% 25.67% 25.58% 25.93% 25.82% 26.15% -
Total Cost 304,643 201,849 129,416 64,926 273,037 196,381 129,138 76.93%
-
Net Worth 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 4.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 104,004 47,996 48,005 - 72,012 31,996 31,990 118.99%
Div Payout % 61.50% 41.93% 65.93% - 71.94% 53.40% 86.96% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,760,072 1,703,866 1,712,211 1,719,764 1,680,285 1,639,835 1,647,507 4.49%
NOSH 800,032 799,937 800,098 799,890 800,135 799,919 799,760 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.70% 36.19% 36.00% 35.97% 26.83% 23.38% 22.17% -
ROE 9.61% 6.72% 4.25% 2.12% 5.96% 3.65% 2.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.22 39.54 25.28 12.68 46.63 32.04 20.75 100.81%
EPS 21.14 14.31 9.10 4.56 12.51 7.49 4.60 175.65%
DPS 13.00 6.00 6.00 0.00 9.00 4.00 4.00 118.93%
NAPS 2.20 2.13 2.14 2.15 2.10 2.05 2.06 4.46%
Adjusted Per Share Value based on latest NOSH - 799,890
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.22 39.54 25.28 12.68 46.64 32.04 20.74 100.88%
EPS 21.14 14.31 9.10 4.56 12.51 7.49 4.60 175.65%
DPS 13.00 6.00 6.00 0.00 9.00 4.00 4.00 118.93%
NAPS 2.2001 2.1298 2.1403 2.1497 2.1004 2.0498 2.0594 4.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.35 2.38 2.25 2.48 2.30 2.27 2.14 -
P/RPS 5.66 6.02 8.90 19.56 4.93 7.08 10.31 -32.88%
P/EPS 15.85 16.63 24.73 54.39 18.39 30.31 46.52 -51.12%
EY 6.31 6.01 4.04 1.84 5.44 3.30 2.15 104.58%
DY 3.88 2.52 2.67 0.00 3.91 1.76 1.87 62.46%
P/NAPS 1.52 1.12 1.05 1.15 1.10 1.11 1.04 28.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 -
Price 3.18 3.13 2.35 2.04 2.37 2.32 2.24 -
P/RPS 5.37 7.92 9.30 16.09 5.08 7.24 10.80 -37.15%
P/EPS 15.04 21.87 25.82 44.74 18.94 30.97 48.70 -54.21%
EY 6.65 4.57 3.87 2.24 5.28 3.23 2.05 118.66%
DY 4.09 1.92 2.55 0.00 3.80 1.72 1.79 73.21%
P/NAPS 1.45 1.47 1.10 0.95 1.13 1.13 1.09 20.89%

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