[HSPLANT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.03%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 401,283 373,134 355,164 390,305 421,063 393,605 430,383 -4.56%
PBT 165,620 135,136 111,636 142,705 167,154 166,274 208,894 -14.34%
Tax -42,955 -35,039 -22,387 -29,599 -35,597 -35,452 -53,407 -13.52%
NP 122,665 100,097 89,249 113,106 131,557 130,822 155,487 -14.63%
-
NP to SH 122,665 100,097 89,249 113,106 131,557 130,822 155,487 -14.63%
-
Tax Rate 25.94% 25.93% 20.05% 20.74% 21.30% 21.32% 25.57% -
Total Cost 278,618 273,037 265,915 277,199 289,506 262,783 274,896 0.90%
-
Net Worth 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 3.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 72,025 72,025 71,968 71,968 79,939 79,939 59,754 13.27%
Div Payout % 58.72% 71.96% 80.64% 63.63% 60.76% 61.11% 38.43% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 3.86%
NOSH 799,890 800,458 800,172 800,069 799,252 799,318 800,374 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.57% 26.83% 25.13% 28.98% 31.24% 33.24% 36.13% -
ROE 7.13% 5.95% 5.44% 6.86% 7.91% 7.94% 9.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.17 46.62 44.39 48.78 52.68 49.24 53.77 -4.51%
EPS 15.34 12.50 11.15 14.14 16.46 16.37 19.43 -14.59%
DPS 9.00 9.00 9.00 9.00 10.00 10.00 7.47 13.23%
NAPS 2.15 2.10 2.05 2.06 2.08 2.06 2.03 3.90%
Adjusted Per Share Value based on latest NOSH - 800,069
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.16 46.64 44.40 48.79 52.63 49.20 53.80 -4.56%
EPS 15.33 12.51 11.16 14.14 16.44 16.35 19.44 -14.65%
DPS 9.00 9.00 9.00 9.00 9.99 9.99 7.47 13.23%
NAPS 2.1497 2.1012 2.0504 2.0602 2.0781 2.0582 2.031 3.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.48 2.30 2.27 2.14 1.66 1.59 1.93 -
P/RPS 4.94 4.93 5.11 4.39 3.15 3.23 3.59 23.73%
P/EPS 16.17 18.39 20.35 15.14 10.09 9.71 9.93 38.45%
EY 6.18 5.44 4.91 6.61 9.92 10.29 10.07 -27.80%
DY 3.63 3.91 3.96 4.21 6.02 6.29 3.87 -4.18%
P/NAPS 1.15 1.10 1.11 1.04 0.80 0.77 0.95 13.59%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 -
Price 2.04 2.37 2.32 2.24 2.30 1.61 1.53 -
P/RPS 4.07 5.08 5.23 4.59 4.37 3.27 2.85 26.84%
P/EPS 13.30 18.95 20.80 15.84 13.97 9.84 7.88 41.80%
EY 7.52 5.28 4.81 6.31 7.16 10.17 12.70 -29.50%
DY 4.41 3.80 3.88 4.02 4.35 6.21 4.88 -6.53%
P/NAPS 0.95 1.13 1.13 1.09 1.11 0.78 0.75 17.08%

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