[HSPLANT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.06%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,824 101,401 116,839 90,368 92,675 73,252 98,869 1.31%
PBT 48,941 49,013 54,369 30,954 31,284 18,529 30,869 36.08%
Tax -12,607 -12,538 -14,186 -7,829 -8,402 -4,622 -1,534 308.82%
NP 36,334 36,475 40,183 23,125 22,882 13,907 29,335 15.37%
-
NP to SH 36,334 36,475 40,183 23,125 22,882 13,907 29,335 15.37%
-
Tax Rate 25.76% 25.58% 26.09% 25.29% 26.86% 24.94% 4.97% -
Total Cost 64,490 64,926 76,656 67,243 69,793 59,345 69,534 -4.90%
-
Net Worth 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 2.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 48,018 - 40,022 - 32,002 - 39,965 13.05%
Div Payout % 132.16% - 99.60% - 139.86% - 136.24% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 2.66%
NOSH 800,308 799,890 800,458 800,172 800,069 799,252 799,318 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.04% 35.97% 34.39% 25.59% 24.69% 18.99% 29.67% -
ROE 2.12% 2.12% 2.39% 1.41% 1.39% 0.84% 1.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.60 12.68 14.60 11.29 11.58 9.17 12.37 1.23%
EPS 4.54 4.56 5.02 2.89 2.86 1.74 3.67 15.28%
DPS 6.00 0.00 5.00 0.00 4.00 0.00 5.00 12.96%
NAPS 2.14 2.15 2.10 2.05 2.06 2.08 2.06 2.57%
Adjusted Per Share Value based on latest NOSH - 800,172
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.60 12.68 14.60 11.30 11.58 9.16 12.36 1.29%
EPS 4.54 4.56 5.02 2.89 2.86 1.74 3.67 15.28%
DPS 6.00 0.00 5.00 0.00 4.00 0.00 5.00 12.96%
NAPS 2.1408 2.1497 2.1012 2.0504 2.0602 2.0781 2.0582 2.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.25 2.48 2.30 2.27 2.14 1.66 1.59 -
P/RPS 17.86 19.56 15.76 20.10 18.47 18.11 12.85 24.61%
P/EPS 49.56 54.39 45.82 78.55 74.83 95.40 43.32 9.41%
EY 2.02 1.84 2.18 1.27 1.34 1.05 2.31 -8.57%
DY 2.67 0.00 2.17 0.00 1.87 0.00 3.14 -10.27%
P/NAPS 1.05 1.15 1.10 1.11 1.04 0.80 0.77 23.03%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 25/02/09 -
Price 2.35 2.04 2.37 2.32 2.24 2.30 1.61 -
P/RPS 18.65 16.09 16.24 20.54 19.34 25.10 13.02 27.15%
P/EPS 51.76 44.74 47.21 80.28 78.32 132.18 43.87 11.69%
EY 1.93 2.24 2.12 1.25 1.28 0.76 2.28 -10.54%
DY 2.55 0.00 2.11 0.00 1.79 0.00 3.11 -12.42%
P/NAPS 1.10 0.95 1.13 1.13 1.09 1.11 0.78 25.83%

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