[HSPLANT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 20.79%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 634,813 654,866 651,284 597,976 516,404 473,754 433,159 28.99%
PBT 320,457 339,473 342,947 307,712 254,416 226,376 205,754 34.32%
Tax -81,991 -86,505 -88,404 -77,742 -64,023 -57,265 -51,100 37.01%
NP 238,466 252,968 254,543 229,970 190,393 169,111 154,654 33.43%
-
NP to SH 238,466 252,968 254,543 229,970 190,393 169,111 154,654 33.43%
-
Tax Rate 25.59% 25.48% 25.78% 25.26% 25.16% 25.30% 24.84% -
Total Cost 396,347 401,898 396,741 368,006 326,011 304,643 278,505 26.49%
-
Net Worth 1,839,999 1,879,962 1,823,862 1,839,781 1,815,905 1,760,506 1,703,264 5.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 159,988 159,988 136,006 136,006 104,034 104,034 88,041 48.85%
Div Payout % 67.09% 63.24% 53.43% 59.14% 54.64% 61.52% 56.93% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,839,999 1,879,962 1,823,862 1,839,781 1,815,905 1,760,506 1,703,264 5.27%
NOSH 800,000 800,000 799,939 799,905 799,958 800,230 799,654 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 37.56% 38.63% 39.08% 38.46% 36.87% 35.70% 35.70% -
ROE 12.96% 13.46% 13.96% 12.50% 10.48% 9.61% 9.08% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 79.35 81.86 81.42 74.76 64.55 59.20 54.17 28.95%
EPS 29.81 31.62 31.82 28.75 23.80 21.13 19.34 33.40%
DPS 20.00 20.00 17.00 17.00 13.00 13.00 11.00 48.91%
NAPS 2.30 2.35 2.28 2.30 2.27 2.20 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 799,905
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 79.35 81.86 81.41 74.75 64.55 59.22 54.14 28.99%
EPS 29.81 31.62 31.82 28.75 23.80 21.14 19.33 33.44%
DPS 20.00 20.00 17.00 17.00 13.00 13.00 11.01 48.82%
NAPS 2.30 2.35 2.2798 2.2997 2.2699 2.2006 2.1291 5.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.07 2.76 2.45 2.71 3.00 3.35 2.38 -
P/RPS 3.87 3.37 3.01 3.63 4.65 5.66 4.39 -8.05%
P/EPS 10.30 8.73 7.70 9.43 12.60 15.85 12.31 -11.19%
EY 9.71 11.46 12.99 10.61 7.93 6.31 8.13 12.55%
DY 6.51 7.25 6.94 6.27 4.33 3.88 4.62 25.66%
P/NAPS 1.33 1.17 1.07 1.18 1.32 1.52 1.12 12.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 14/02/12 25/11/11 23/08/11 06/05/11 18/02/11 24/11/10 -
Price 2.91 3.05 2.68 2.64 2.72 3.18 3.13 -
P/RPS 3.67 3.73 3.29 3.53 4.21 5.37 5.78 -26.10%
P/EPS 9.76 9.65 8.42 9.18 11.43 15.05 16.18 -28.58%
EY 10.24 10.37 11.87 10.89 8.75 6.65 6.18 39.98%
DY 6.87 6.56 6.34 6.44 4.78 4.09 3.51 56.40%
P/NAPS 1.27 1.30 1.18 1.15 1.20 1.45 1.47 -9.28%

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