[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 30.94%
YoY- 72.78%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 484,800 555,072 521,586 555,220 576,408 503,427 499,845 -2.01%
PBT 89,572 178,658 159,376 170,210 130,576 167,146 143,690 -27.04%
Tax -27,648 -43,835 -40,880 -44,276 -34,396 -43,028 -38,164 -19.35%
NP 61,924 134,823 118,496 125,934 96,180 124,118 105,526 -29.93%
-
NP to SH 61,924 134,823 118,496 125,934 96,180 124,118 105,526 -29.93%
-
Tax Rate 30.87% 24.54% 25.65% 26.01% 26.34% 25.74% 26.56% -
Total Cost 422,876 420,249 403,090 429,286 480,228 379,309 394,318 4.77%
-
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 87,966 53,333 80,000 - 88,000 32,000 -
Div Payout % - 65.25% 45.01% 63.53% - 70.90% 30.32% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.77% 24.29% 22.72% 22.68% 16.69% 24.65% 21.11% -
ROE 3.80% 6.51% 5.85% 6.17% 6.01% 6.08% 5.30% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.62 69.41 65.20 69.40 72.05 62.93 62.48 -1.99%
EPS 7.76 16.86 14.81 15.74 12.04 15.52 13.20 -29.84%
DPS 0.00 11.00 6.67 10.00 0.00 11.00 4.00 -
NAPS 2.04 2.59 2.53 2.55 2.00 2.55 2.49 -12.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.60 69.38 65.20 69.40 72.05 62.93 62.48 -2.01%
EPS 7.74 16.85 14.81 15.74 12.04 15.52 13.20 -29.96%
DPS 0.00 11.00 6.67 10.00 0.00 11.00 4.00 -
NAPS 2.0392 2.589 2.53 2.55 2.00 2.55 2.49 -12.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.49 2.55 2.65 2.60 2.59 2.52 2.40 -
P/RPS 4.11 3.67 4.06 3.75 3.59 4.00 3.84 4.63%
P/EPS 32.16 15.13 17.89 16.52 21.54 16.24 18.19 46.26%
EY 3.11 6.61 5.59 6.05 4.64 6.16 5.50 -31.64%
DY 0.00 4.31 2.52 3.85 0.00 4.37 1.67 -
P/NAPS 1.22 0.98 1.05 1.02 1.30 0.99 0.96 17.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 -
Price 2.42 2.49 2.58 2.60 2.61 2.65 2.43 -
P/RPS 3.99 3.59 3.96 3.75 3.62 4.21 3.89 1.70%
P/EPS 31.25 14.77 17.42 16.52 21.71 17.08 18.42 42.29%
EY 3.20 6.77 5.74 6.05 4.61 5.85 5.43 -29.73%
DY 0.00 4.42 2.58 3.85 0.00 4.15 1.65 -
P/NAPS 1.19 0.96 1.02 1.02 1.31 1.04 0.98 13.83%

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