[HSPLANT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.86%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 355,164 390,305 421,063 393,605 430,383 385,815 262,382 22.34%
PBT 111,636 142,705 167,154 166,274 208,894 270,684 214,951 -35.36%
Tax -22,387 -29,599 -35,597 -35,452 -53,407 -50,619 -36,219 -27.41%
NP 89,249 113,106 131,557 130,822 155,487 220,065 178,732 -37.03%
-
NP to SH 89,249 113,106 131,557 130,822 155,487 220,065 178,732 -37.03%
-
Tax Rate 20.05% 20.74% 21.30% 21.32% 25.57% 18.70% 16.85% -
Total Cost 265,915 277,199 289,506 262,783 274,896 165,750 83,650 116.04%
-
Net Worth 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 1.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 71,968 71,968 79,939 79,939 59,754 59,754 19,780 136.37%
Div Payout % 80.64% 63.63% 60.76% 61.11% 38.43% 27.15% 11.07% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,640,354 1,648,144 1,662,445 1,646,596 1,624,760 1,614,945 1,612,572 1.14%
NOSH 800,172 800,069 799,252 799,318 800,374 799,477 798,303 0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.13% 28.98% 31.24% 33.24% 36.13% 57.04% 68.12% -
ROE 5.44% 6.86% 7.91% 7.94% 9.57% 13.63% 11.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.39 48.78 52.68 49.24 53.77 48.26 32.87 22.15%
EPS 11.15 14.14 16.46 16.37 19.43 27.53 22.39 -37.14%
DPS 9.00 9.00 10.00 10.00 7.47 7.47 2.48 135.96%
NAPS 2.05 2.06 2.08 2.06 2.03 2.02 2.02 0.98%
Adjusted Per Share Value based on latest NOSH - 799,318
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.40 48.79 52.63 49.20 53.80 48.23 32.80 22.34%
EPS 11.16 14.14 16.44 16.35 19.44 27.51 22.34 -37.01%
DPS 9.00 9.00 9.99 9.99 7.47 7.47 2.47 136.60%
NAPS 2.0504 2.0602 2.0781 2.0582 2.031 2.0187 2.0157 1.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.27 2.14 1.66 1.59 1.93 3.04 2.83 -
P/RPS 5.11 4.39 3.15 3.23 3.59 6.30 8.61 -29.35%
P/EPS 20.35 15.14 10.09 9.71 9.93 11.04 12.64 37.32%
EY 4.91 6.61 9.92 10.29 10.07 9.05 7.91 -27.21%
DY 3.96 4.21 6.02 6.29 3.87 2.46 0.88 172.31%
P/NAPS 1.11 1.04 0.80 0.77 0.95 1.50 1.40 -14.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 26/05/09 25/02/09 24/11/08 26/08/08 - -
Price 2.32 2.24 2.30 1.61 1.53 2.41 0.00 -
P/RPS 5.23 4.59 4.37 3.27 2.85 4.99 0.00 -
P/EPS 20.80 15.84 13.97 9.84 7.88 8.76 0.00 -
EY 4.81 6.31 7.16 10.17 12.70 11.42 0.00 -
DY 3.88 4.02 4.35 6.21 4.88 3.10 0.00 -
P/NAPS 1.13 1.09 1.11 0.78 0.75 1.19 0.00 -

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