[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 44.78%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 555,220 576,408 503,427 499,845 429,436 416,648 434,875 17.70%
PBT 170,210 130,576 167,146 143,690 101,752 91,700 120,226 26.11%
Tax -44,276 -34,396 -43,028 -38,164 -28,866 -25,104 -23,778 51.41%
NP 125,934 96,180 124,118 105,526 72,886 66,596 96,448 19.48%
-
NP to SH 125,934 96,180 124,118 105,526 72,886 66,596 96,448 19.48%
-
Tax Rate 26.01% 26.34% 25.74% 26.56% 28.37% 27.38% 19.78% -
Total Cost 429,286 480,228 379,309 394,318 356,550 350,052 338,427 17.19%
-
Net Worth 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 80,000 - 88,000 32,000 48,000 - 64,000 16.05%
Div Payout % 63.53% - 70.90% 30.32% 65.86% - 66.36% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1.87%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 22.68% 16.69% 24.65% 21.11% 16.97% 15.98% 22.18% -
ROE 6.17% 6.01% 6.08% 5.30% 3.69% 3.40% 4.86% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.40 72.05 62.93 62.48 53.68 52.08 54.36 17.70%
EPS 15.74 12.04 15.52 13.20 9.12 8.32 12.06 19.44%
DPS 10.00 0.00 11.00 4.00 6.00 0.00 8.00 16.05%
NAPS 2.55 2.00 2.55 2.49 2.47 2.45 2.48 1.87%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.40 72.05 62.93 62.48 53.68 52.08 54.36 17.70%
EPS 15.74 12.04 15.52 13.20 9.12 8.32 12.06 19.44%
DPS 10.00 0.00 11.00 4.00 6.00 0.00 8.00 16.05%
NAPS 2.55 2.00 2.55 2.49 2.47 2.45 2.48 1.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.60 2.59 2.52 2.40 2.40 2.42 2.40 -
P/RPS 3.75 3.59 4.00 3.84 4.47 4.65 4.42 -10.38%
P/EPS 16.52 21.54 16.24 18.19 26.34 29.07 19.91 -11.71%
EY 6.05 4.64 6.16 5.50 3.80 3.44 5.02 13.26%
DY 3.85 0.00 4.37 1.67 2.50 0.00 3.33 10.16%
P/NAPS 1.02 1.30 0.99 0.96 0.97 0.99 0.97 3.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.60 2.61 2.65 2.43 2.45 2.35 2.49 -
P/RPS 3.75 3.62 4.21 3.89 4.56 4.51 4.58 -12.49%
P/EPS 16.52 21.71 17.08 18.42 26.89 28.23 20.65 -13.83%
EY 6.05 4.61 5.85 5.43 3.72 3.54 4.84 16.05%
DY 3.85 0.00 4.15 1.65 2.45 0.00 3.21 12.89%
P/NAPS 1.02 1.31 1.04 0.98 0.99 0.96 1.00 1.33%

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