[HSPLANT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.67%
YoY- -57.89%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Revenue 92,675 73,252 98,869 125,509 123,433 45,794 135,647 -23.62%
PBT 31,284 18,529 30,869 62,023 55,733 17,649 73,489 -45.34%
Tax -8,402 -4,622 -1,534 -15,041 -14,400 -4,477 -19,489 -44.85%
NP 22,882 13,907 29,335 46,982 41,333 13,172 54,000 -45.52%
-
NP to SH 22,882 13,907 29,335 46,982 41,333 13,172 54,000 -45.52%
-
Tax Rate 26.86% 24.94% 4.97% 24.25% 25.84% 25.37% 26.52% -
Total Cost 69,793 59,345 69,534 78,527 82,100 32,622 81,647 -10.50%
-
Net Worth 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 791,208 68.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Div 32,002 - 39,965 - 39,973 - 19,780 40.54%
Div Payout % 139.86% - 136.24% - 96.71% - 36.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Net Worth 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 791,208 68.05%
NOSH 800,069 799,252 799,318 800,374 799,477 798,303 395,604 64.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
NP Margin 24.69% 18.99% 29.67% 37.43% 33.49% 28.76% 39.81% -
ROE 1.39% 0.84% 1.78% 2.89% 2.56% 0.82% 6.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 11.58 9.17 12.37 15.68 15.44 5.74 34.29 -53.60%
EPS 2.86 1.74 3.67 5.87 5.17 1.65 13.65 -66.89%
DPS 4.00 0.00 5.00 0.00 5.00 0.00 5.00 -14.60%
NAPS 2.06 2.08 2.06 2.03 2.02 2.02 2.00 2.11%
Adjusted Per Share Value based on latest NOSH - 800,374
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 11.58 9.16 12.36 15.69 15.43 5.72 16.96 -23.65%
EPS 2.86 1.74 3.67 5.87 5.17 1.65 6.75 -45.52%
DPS 4.00 0.00 5.00 0.00 5.00 0.00 2.47 40.63%
NAPS 2.0602 2.0781 2.0582 2.031 2.0187 2.0157 0.989 68.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 -
Price 2.14 1.66 1.59 1.93 3.04 2.83 3.10 -
P/RPS 18.47 18.11 12.85 12.31 19.69 49.33 9.04 65.76%
P/EPS 74.83 95.40 43.32 32.88 58.80 171.52 22.71 132.44%
EY 1.34 1.05 2.31 3.04 1.70 0.58 4.40 -56.87%
DY 1.87 0.00 3.14 0.00 1.64 0.00 1.61 11.17%
P/NAPS 1.04 0.80 0.77 0.95 1.50 1.40 1.55 -24.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 21/05/08 31/03/08 -
Price 2.24 2.30 1.61 1.53 2.41 3.04 2.83 -
P/RPS 19.34 25.10 13.02 9.76 15.61 52.99 8.25 82.69%
P/EPS 78.32 132.18 43.87 26.06 46.62 184.24 20.73 156.06%
EY 1.28 0.76 2.28 3.84 2.15 0.54 4.82 -60.85%
DY 1.79 0.00 3.11 0.00 2.07 0.00 1.77 0.79%
P/NAPS 1.09 1.11 0.78 0.75 1.19 1.50 1.42 -17.06%

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