[HSPLANT] QoQ TTM 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- -21.09%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 409,432 401,283 373,134 355,164 390,305 421,063 393,605 2.67%
PBT 183,277 165,620 135,136 111,636 142,705 167,154 166,274 6.72%
Tax -47,160 -42,955 -35,039 -22,387 -29,599 -35,597 -35,452 21.01%
NP 136,117 122,665 100,097 89,249 113,106 131,557 130,822 2.68%
-
NP to SH 136,117 122,665 100,097 89,249 113,106 131,557 130,822 2.68%
-
Tax Rate 25.73% 25.94% 25.93% 20.05% 20.74% 21.30% 21.32% -
Total Cost 273,315 278,618 273,037 265,915 277,199 289,506 262,783 2.66%
-
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 88,041 72,025 72,025 71,968 71,968 79,939 79,939 6.66%
Div Payout % 64.68% 58.72% 71.96% 80.64% 63.63% 60.76% 61.11% -
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 33.25% 30.57% 26.83% 25.13% 28.98% 31.24% 33.24% -
ROE 7.95% 7.13% 5.95% 5.44% 6.86% 7.91% 7.94% -
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 51.16 50.17 46.62 44.39 48.78 52.68 49.24 2.59%
EPS 17.01 15.34 12.50 11.15 14.14 16.46 16.37 2.59%
DPS 11.00 9.00 9.00 9.00 9.00 10.00 10.00 6.57%
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 51.18 50.16 46.64 44.40 48.79 52.63 49.20 2.67%
EPS 17.01 15.33 12.51 11.16 14.14 16.44 16.35 2.68%
DPS 11.01 9.00 9.00 9.00 9.00 9.99 9.99 6.71%
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 4.40 4.94 4.93 5.11 4.39 3.15 3.23 22.95%
P/EPS 13.23 16.17 18.39 20.35 15.14 10.09 9.71 22.97%
EY 7.56 6.18 5.44 4.91 6.61 9.92 10.29 -18.62%
DY 4.89 3.63 3.91 3.96 4.21 6.02 6.29 -15.49%
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 4.59 4.07 5.08 5.23 4.59 4.37 3.27 25.44%
P/EPS 13.82 13.30 18.95 20.80 15.84 13.97 9.84 25.49%
EY 7.24 7.52 5.28 4.81 6.31 7.16 10.17 -20.32%
DY 4.68 4.41 3.80 3.88 4.02 4.35 6.21 -17.22%
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