[HSPLANT] QoQ 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- 14.66%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 182,396 144,051 157,434 114,095 100,824 101,401 116,839 34.68%
PBT 102,237 77,053 74,991 53,431 48,941 49,013 54,369 52.52%
Tax -26,326 -19,296 -20,351 -11,769 -12,607 -12,538 -14,186 51.18%
NP 75,911 57,757 54,640 41,662 36,334 36,475 40,183 52.99%
-
NP to SH 75,911 57,757 54,640 41,662 36,334 36,475 40,183 52.99%
-
Tax Rate 25.75% 25.04% 27.14% 22.03% 25.76% 25.58% 26.09% -
Total Cost 106,485 86,294 102,794 72,433 64,490 64,926 76,656 24.57%
-
Net Worth 1,839,781 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 6.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 79,990 - 56,016 - 48,018 - 40,022 58.87%
Div Payout % 105.37% - 102.52% - 132.16% - 99.60% -
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 1,839,781 1,815,905 1,760,506 1,703,264 1,712,660 1,719,764 1,680,962 6.22%
NOSH 799,905 799,958 800,230 799,654 800,308 799,890 800,458 -0.04%
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 41.62% 40.09% 34.71% 36.52% 36.04% 35.97% 34.39% -
ROE 4.13% 3.18% 3.10% 2.45% 2.12% 2.12% 2.39% -
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 22.80 18.01 19.67 14.27 12.60 12.68 14.60 34.71%
EPS 9.49 7.22 6.83 5.21 4.54 4.56 5.02 53.06%
DPS 10.00 0.00 7.00 0.00 6.00 0.00 5.00 58.94%
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 22.80 18.01 19.68 14.26 12.60 12.68 14.60 34.71%
EPS 9.49 7.22 6.83 5.21 4.54 4.56 5.02 53.06%
DPS 10.00 0.00 7.00 0.00 6.00 0.00 5.00 58.94%
NAPS 2.2997 2.2699 2.2006 2.1291 2.1408 2.1497 2.1012 6.22%
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 11.88 16.66 17.03 16.68 17.86 19.56 15.76 -17.21%
P/EPS 28.56 41.55 49.06 45.68 49.56 54.39 45.82 -27.09%
EY 3.50 2.41 2.04 2.19 2.02 1.84 2.18 37.23%
DY 3.69 0.00 2.09 0.00 2.67 0.00 2.17 42.60%
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 11.58 15.10 16.16 21.94 18.65 16.09 16.24 -20.23%
P/EPS 27.82 37.67 46.57 60.08 51.76 44.74 47.21 -29.77%
EY 3.59 2.65 2.15 1.66 1.93 2.24 2.12 42.20%
DY 3.79 0.00 2.20 0.00 2.55 0.00 2.11 47.92%
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