[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.77%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 499,845 429,436 416,648 434,875 419,562 423,732 455,248 6.41%
PBT 143,690 101,752 91,700 120,226 109,653 104,250 116,316 15.08%
Tax -38,164 -28,866 -25,104 -23,778 -30,448 -28,686 -30,344 16.46%
NP 105,526 72,886 66,596 96,448 79,205 75,564 85,972 14.59%
-
NP to SH 105,526 72,886 66,596 96,448 79,205 75,564 85,972 14.59%
-
Tax Rate 26.56% 28.37% 27.38% 19.78% 27.77% 27.52% 26.09% -
Total Cost 394,318 356,550 350,052 338,427 340,357 348,168 369,276 4.45%
-
Net Worth 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 1,944,000 1,928,000 2.19%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 32,000 48,000 - 64,000 32,000 48,000 - -
Div Payout % 30.32% 65.86% - 66.36% 40.40% 63.52% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 1,944,000 1,928,000 2.19%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 21.11% 16.97% 15.98% 22.18% 18.88% 17.83% 18.88% -
ROE 5.30% 3.69% 3.40% 4.86% 4.07% 3.89% 4.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.48 53.68 52.08 54.36 52.45 52.97 56.91 6.40%
EPS 13.20 9.12 8.32 12.06 9.91 9.44 10.76 14.55%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 2.49 2.47 2.45 2.48 2.43 2.43 2.41 2.19%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.48 53.68 52.08 54.36 52.45 52.97 56.91 6.40%
EPS 13.20 9.12 8.32 12.06 9.91 9.44 10.76 14.55%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 2.49 2.47 2.45 2.48 2.43 2.43 2.41 2.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.40 2.40 2.42 2.40 2.28 2.50 2.60 -
P/RPS 3.84 4.47 4.65 4.42 4.35 4.72 4.57 -10.92%
P/EPS 18.19 26.34 29.07 19.91 23.03 26.47 24.19 -17.26%
EY 5.50 3.80 3.44 5.02 4.34 3.78 4.13 20.98%
DY 1.67 2.50 0.00 3.33 1.75 2.40 0.00 -
P/NAPS 0.96 0.97 0.99 0.97 0.94 1.03 1.08 -7.53%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 18/05/16 23/02/16 24/11/15 25/08/15 25/05/15 -
Price 2.43 2.45 2.35 2.49 2.41 2.03 2.60 -
P/RPS 3.89 4.56 4.51 4.58 4.60 3.83 4.57 -10.15%
P/EPS 18.42 26.89 28.23 20.65 24.34 21.49 24.19 -16.57%
EY 5.43 3.72 3.54 4.84 4.11 4.65 4.13 19.95%
DY 1.65 2.45 0.00 3.21 1.66 2.96 0.00 -
P/NAPS 0.98 0.99 0.96 1.00 0.99 0.84 1.08 -6.25%

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