[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 9.45%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 576,408 503,427 499,845 429,436 416,648 434,875 419,562 23.55%
PBT 130,576 167,146 143,690 101,752 91,700 120,226 109,653 12.33%
Tax -34,396 -43,028 -38,164 -28,866 -25,104 -23,778 -30,448 8.45%
NP 96,180 124,118 105,526 72,886 66,596 96,448 79,205 13.80%
-
NP to SH 96,180 124,118 105,526 72,886 66,596 96,448 79,205 13.80%
-
Tax Rate 26.34% 25.74% 26.56% 28.37% 27.38% 19.78% 27.77% -
Total Cost 480,228 379,309 394,318 356,550 350,052 338,427 340,357 25.77%
-
Net Worth 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 -12.16%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 88,000 32,000 48,000 - 64,000 32,000 -
Div Payout % - 70.90% 30.32% 65.86% - 66.36% 40.40% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 -12.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.69% 24.65% 21.11% 16.97% 15.98% 22.18% 18.88% -
ROE 6.01% 6.08% 5.30% 3.69% 3.40% 4.86% 4.07% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 72.05 62.93 62.48 53.68 52.08 54.36 52.45 23.54%
EPS 12.04 15.52 13.20 9.12 8.32 12.06 9.91 13.84%
DPS 0.00 11.00 4.00 6.00 0.00 8.00 4.00 -
NAPS 2.00 2.55 2.49 2.47 2.45 2.48 2.43 -12.16%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 72.05 62.93 62.48 53.68 52.08 54.36 52.45 23.54%
EPS 12.04 15.52 13.20 9.12 8.32 12.06 9.91 13.84%
DPS 0.00 11.00 4.00 6.00 0.00 8.00 4.00 -
NAPS 2.00 2.55 2.49 2.47 2.45 2.48 2.43 -12.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.59 2.52 2.40 2.40 2.42 2.40 2.28 -
P/RPS 3.59 4.00 3.84 4.47 4.65 4.42 4.35 -12.00%
P/EPS 21.54 16.24 18.19 26.34 29.07 19.91 23.03 -4.35%
EY 4.64 6.16 5.50 3.80 3.44 5.02 4.34 4.55%
DY 0.00 4.37 1.67 2.50 0.00 3.33 1.75 -
P/NAPS 1.30 0.99 0.96 0.97 0.99 0.97 0.94 24.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 23/02/16 24/11/15 -
Price 2.61 2.65 2.43 2.45 2.35 2.49 2.41 -
P/RPS 3.62 4.21 3.89 4.56 4.51 4.58 4.60 -14.74%
P/EPS 21.71 17.08 18.42 26.89 28.23 20.65 24.34 -7.33%
EY 4.61 5.85 5.43 3.72 3.54 4.84 4.11 7.94%
DY 0.00 4.15 1.65 2.45 0.00 3.21 1.66 -
P/NAPS 1.31 1.04 0.98 0.99 0.96 1.00 0.99 20.50%

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