[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -54.07%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 390,756 392,882 458,150 484,800 555,072 521,586 555,220 -20.82%
PBT 37,151 36,216 59,104 89,572 178,658 159,376 170,210 -63.64%
Tax -8,042 -5,509 -20,260 -27,648 -43,835 -40,880 -44,276 -67.82%
NP 29,109 30,706 38,844 61,924 134,823 118,496 125,934 -62.23%
-
NP to SH 29,109 30,706 38,844 61,924 134,823 118,496 125,934 -62.23%
-
Tax Rate 21.65% 15.21% 34.28% 30.87% 24.54% 25.65% 26.01% -
Total Cost 361,647 362,176 419,306 422,876 420,249 403,090 429,286 -10.77%
-
Net Worth 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 -13.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,992 15,993 23,990 - 87,966 53,333 80,000 -60.22%
Div Payout % 68.68% 52.09% 61.76% - 65.25% 45.01% 63.53% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 -13.52%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.45% 7.82% 8.48% 12.77% 24.29% 22.72% 22.68% -
ROE 1.78% 1.88% 2.37% 3.80% 6.51% 5.85% 6.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.86 49.13 57.29 60.62 69.41 65.20 69.40 -20.80%
EPS 3.64 3.84 4.86 7.76 16.86 14.81 15.74 -62.22%
DPS 2.50 2.00 3.00 0.00 11.00 6.67 10.00 -60.21%
NAPS 2.05 2.04 2.05 2.04 2.59 2.53 2.55 -13.50%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.84 49.11 57.27 60.60 69.38 65.20 69.40 -20.83%
EPS 3.64 3.84 4.86 7.74 16.85 14.81 15.74 -62.22%
DPS 2.50 2.00 3.00 0.00 11.00 6.67 10.00 -60.21%
NAPS 2.0492 2.0392 2.0492 2.0392 2.589 2.53 2.55 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.64 2.21 2.24 2.49 2.55 2.65 2.60 -
P/RPS 3.36 4.50 3.91 4.11 3.67 4.06 3.75 -7.04%
P/EPS 45.05 57.55 46.12 32.16 15.13 17.89 16.52 94.83%
EY 2.22 1.74 2.17 3.11 6.61 5.59 6.05 -48.65%
DY 1.52 0.90 1.34 0.00 4.31 2.52 3.85 -46.09%
P/NAPS 0.80 1.08 1.09 1.22 0.98 1.05 1.02 -14.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 -
Price 1.94 1.74 2.25 2.42 2.49 2.58 2.60 -
P/RPS 3.97 3.54 3.93 3.99 3.59 3.96 3.75 3.86%
P/EPS 53.30 45.31 46.32 31.25 14.77 17.42 16.52 117.88%
EY 1.88 2.21 2.16 3.20 6.77 5.74 6.05 -54.02%
DY 1.29 1.15 1.33 0.00 4.42 2.58 3.85 -51.66%
P/NAPS 0.95 0.85 1.10 1.19 0.96 1.02 1.02 -4.61%

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