[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -37.27%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 505,080 390,756 392,882 458,150 484,800 555,072 521,586 -2.12%
PBT 28,420 37,151 36,216 59,104 89,572 178,658 159,376 -68.35%
Tax -10,548 -8,042 -5,509 -20,260 -27,648 -43,835 -40,880 -59.50%
NP 17,872 29,109 30,706 38,844 61,924 134,823 118,496 -71.69%
-
NP to SH 17,872 29,109 30,706 38,844 61,924 134,823 118,496 -71.69%
-
Tax Rate 37.11% 21.65% 15.21% 34.28% 30.87% 24.54% 25.65% -
Total Cost 487,208 361,647 362,176 419,306 422,876 420,249 403,090 13.48%
-
Net Worth 1,631,361 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 -13.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 19,992 15,993 23,990 - 87,966 53,333 -
Div Payout % - 68.68% 52.09% 61.76% - 65.25% 45.01% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,631,361 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 -13.40%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.54% 7.45% 7.82% 8.48% 12.77% 24.29% 22.72% -
ROE 1.10% 1.78% 1.88% 2.37% 3.80% 6.51% 5.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 63.16 48.86 49.13 57.29 60.62 69.41 65.20 -2.09%
EPS 2.24 3.64 3.84 4.86 7.76 16.86 14.81 -71.64%
DPS 0.00 2.50 2.00 3.00 0.00 11.00 6.67 -
NAPS 2.04 2.05 2.04 2.05 2.04 2.59 2.53 -13.38%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 63.14 48.84 49.11 57.27 60.60 69.38 65.20 -2.11%
EPS 2.23 3.64 3.84 4.86 7.74 16.85 14.81 -71.72%
DPS 0.00 2.50 2.00 3.00 0.00 11.00 6.67 -
NAPS 2.0392 2.0492 2.0392 2.0492 2.0392 2.589 2.53 -13.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.72 1.64 2.21 2.24 2.49 2.55 2.65 -
P/RPS 2.72 3.36 4.50 3.91 4.11 3.67 4.06 -23.45%
P/EPS 76.96 45.05 57.55 46.12 32.16 15.13 17.89 164.74%
EY 1.30 2.22 1.74 2.17 3.11 6.61 5.59 -62.21%
DY 0.00 1.52 0.90 1.34 0.00 4.31 2.52 -
P/NAPS 0.84 0.80 1.08 1.09 1.22 0.98 1.05 -13.83%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 21/11/18 28/08/18 28/05/18 27/02/18 20/11/17 -
Price 1.47 1.94 1.74 2.25 2.42 2.49 2.58 -
P/RPS 2.33 3.97 3.54 3.93 3.99 3.59 3.96 -29.80%
P/EPS 65.78 53.30 45.31 46.32 31.25 14.77 17.42 142.68%
EY 1.52 1.88 2.21 2.16 3.20 6.77 5.74 -58.79%
DY 0.00 1.29 1.15 1.33 0.00 4.42 2.58 -
P/NAPS 0.72 0.95 0.85 1.10 1.19 0.96 1.02 -20.73%

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