[HSPLANT] QoQ TTM 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- 13.62%
YoY- 73.28%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 597,976 516,404 473,754 433,159 409,432 401,283 373,134 37.06%
PBT 307,712 254,416 226,376 205,754 183,277 165,620 135,136 73.34%
Tax -77,742 -64,023 -57,265 -51,100 -47,160 -42,955 -35,039 70.36%
NP 229,970 190,393 169,111 154,654 136,117 122,665 100,097 74.37%
-
NP to SH 229,970 190,393 169,111 154,654 136,117 122,665 100,097 74.37%
-
Tax Rate 25.26% 25.16% 25.30% 24.84% 25.73% 25.94% 25.93% -
Total Cost 368,006 326,011 304,643 278,505 273,315 278,618 273,037 22.08%
-
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 136,006 104,034 104,034 88,041 88,041 72,025 72,025 52.95%
Div Payout % 59.14% 54.64% 61.52% 56.93% 64.68% 58.72% 71.96% -
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 38.46% 36.87% 35.70% 35.70% 33.25% 30.57% 26.83% -
ROE 12.50% 10.48% 9.61% 9.08% 7.95% 7.13% 5.95% -
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 74.76 64.55 59.20 54.17 51.16 50.17 46.62 37.12%
EPS 28.75 23.80 21.13 19.34 17.01 15.34 12.50 74.50%
DPS 17.00 13.00 13.00 11.00 11.00 9.00 9.00 52.98%
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 74.75 64.55 59.22 54.14 51.18 50.16 46.64 37.07%
EPS 28.75 23.80 21.14 19.33 17.01 15.33 12.51 74.41%
DPS 17.00 13.00 13.00 11.01 11.01 9.00 9.00 52.98%
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 3.63 4.65 5.66 4.39 4.40 4.94 4.93 -18.50%
P/EPS 9.43 12.60 15.85 12.31 13.23 16.17 18.39 -36.01%
EY 10.61 7.93 6.31 8.13 7.56 6.18 5.44 56.29%
DY 6.27 4.33 3.88 4.62 4.89 3.63 3.91 37.12%
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 3.53 4.21 5.37 5.78 4.59 4.07 5.08 -21.59%
P/EPS 9.18 11.43 15.05 16.18 13.82 13.30 18.95 -38.40%
EY 10.89 8.75 6.65 6.18 7.24 7.52 5.28 62.24%
DY 6.44 4.78 4.09 3.51 4.68 4.41 3.80 42.28%
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