[HSPLANT] YoY 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 436,293 551,788 651,284 433,159 355,164 430,383 80,941 32.91%
PBT 121,618 219,899 342,947 205,754 111,636 208,894 123,813 -0.30%
Tax -33,792 -56,408 -88,404 -51,100 -22,387 -53,407 -12,253 18.68%
NP 87,826 163,491 254,543 154,654 89,249 155,487 111,560 -3.95%
-
NP to SH 87,826 163,491 254,543 154,654 89,249 155,487 111,560 -3.95%
-
Tax Rate 27.79% 25.65% 25.78% 24.84% 20.05% 25.57% 9.90% -
Total Cost 348,467 388,297 396,741 278,505 265,915 274,896 -30,619 -
-
Net Worth 1,887,999 1,863,999 1,823,862 1,703,264 1,640,354 1,624,760 743,987 17.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 64,000 127,998 136,006 88,041 71,968 59,754 - -
Div Payout % 72.87% 78.29% 53.43% 56.93% 80.64% 38.43% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Net Worth 1,887,999 1,863,999 1,823,862 1,703,264 1,640,354 1,624,760 743,987 17.03%
NOSH 800,000 800,000 799,939 799,654 800,172 800,374 381,532 13.32%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 20.13% 29.63% 39.08% 35.70% 25.13% 36.13% 137.83% -
ROE 4.65% 8.77% 13.96% 9.08% 5.44% 9.57% 14.99% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 54.54 68.97 81.42 54.17 44.39 53.77 21.21 17.29%
EPS 10.98 20.44 31.82 19.34 11.15 19.43 29.24 -15.24%
DPS 8.00 16.00 17.00 11.00 9.00 7.47 0.00 -
NAPS 2.36 2.33 2.28 2.13 2.05 2.03 1.95 3.27%
Adjusted Per Share Value based on latest NOSH - 799,654
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 54.54 68.97 81.41 54.14 44.40 53.80 10.12 32.91%
EPS 10.98 20.44 31.82 19.33 11.16 19.44 13.95 -3.96%
DPS 8.00 16.00 17.00 11.01 9.00 7.47 0.00 -
NAPS 2.36 2.33 2.2798 2.1291 2.0504 2.031 0.93 17.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 2.53 2.85 2.45 2.38 2.27 1.93 0.00 -
P/RPS 4.64 4.13 3.01 4.39 5.11 3.59 0.00 -
P/EPS 23.05 13.95 7.70 12.31 20.35 9.93 0.00 -
EY 4.34 7.17 12.99 8.13 4.91 10.07 0.00 -
DY 3.16 5.61 6.94 4.62 3.96 3.87 0.00 -
P/NAPS 1.07 1.22 1.07 1.12 1.11 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Date 26/11/13 29/11/12 25/11/11 24/11/10 23/11/09 24/11/08 - -
Price 2.64 2.80 2.68 3.13 2.32 1.53 0.00 -
P/RPS 4.84 4.06 3.29 5.78 5.23 2.85 0.00 -
P/EPS 24.05 13.70 8.42 16.18 20.80 7.88 0.00 -
EY 4.16 7.30 11.87 6.18 4.81 12.70 0.00 -
DY 3.03 5.71 6.34 3.51 3.88 4.88 0.00 -
P/NAPS 1.12 1.20 1.18 1.47 1.13 0.75 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