[HSPLANT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.97%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
Revenue 470,400 569,887 597,976 409,432 390,305 385,815 0 -
PBT 127,574 261,417 307,712 183,277 142,705 270,684 0 -
Tax -34,391 -67,391 -77,742 -47,160 -29,599 -50,619 0 -
NP 93,183 194,026 229,970 136,117 113,106 220,065 0 -
-
NP to SH 93,183 194,026 229,970 136,117 113,106 220,065 0 -
-
Tax Rate 26.96% 25.78% 25.26% 25.73% 20.74% 18.70% - -
Total Cost 377,217 375,861 368,006 273,315 277,199 165,750 0 -
-
Net Worth 1,879,999 1,871,999 1,839,781 1,712,660 1,648,144 1,614,945 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
Div 64,000 127,998 136,006 88,041 71,968 59,754 - -
Div Payout % 68.68% 65.97% 59.14% 64.68% 63.63% 27.15% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
Net Worth 1,879,999 1,871,999 1,839,781 1,712,660 1,648,144 1,614,945 0 -
NOSH 800,000 800,000 799,905 800,308 800,069 799,477 0 -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
NP Margin 19.81% 34.05% 38.46% 33.25% 28.98% 57.04% 0.00% -
ROE 4.96% 10.36% 12.50% 7.95% 6.86% 13.63% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
RPS 58.80 71.24 74.76 51.16 48.78 48.26 0.00 -
EPS 11.65 24.25 28.75 17.01 14.14 27.53 0.00 -
DPS 8.00 16.00 17.00 11.00 9.00 7.47 0.00 -
NAPS 2.35 2.34 2.30 2.14 2.06 2.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,308
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
RPS 58.80 71.24 74.75 51.18 48.79 48.23 0.00 -
EPS 11.65 24.25 28.75 17.01 14.14 27.51 0.00 -
DPS 8.00 16.00 17.00 11.01 9.00 7.47 0.00 -
NAPS 2.35 2.34 2.2997 2.1408 2.0602 2.0187 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 2.65 2.86 2.71 2.25 2.14 3.04 0.00 -
P/RPS 4.51 4.01 3.63 4.40 4.39 6.30 0.00 -
P/EPS 22.75 11.79 9.43 13.23 15.14 11.04 0.00 -
EY 4.40 8.48 10.61 7.56 6.61 9.05 0.00 -
DY 3.02 5.59 6.27 4.89 4.21 2.46 0.00 -
P/NAPS 1.13 1.22 1.18 1.05 1.04 1.50 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 CAGR
Date 19/08/13 29/08/12 23/08/11 25/08/10 26/08/09 26/08/08 - -
Price 2.70 3.02 2.64 2.35 2.24 2.41 0.00 -
P/RPS 4.59 4.24 3.53 4.59 4.59 4.99 0.00 -
P/EPS 23.18 12.45 9.18 13.82 15.84 8.76 0.00 -
EY 4.31 8.03 10.89 7.24 6.31 11.42 0.00 -
DY 2.96 5.30 6.44 4.68 4.02 3.10 0.00 -
P/NAPS 1.15 1.29 1.15 1.10 1.09 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