[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 118.89%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 144,102 503,427 374,884 214,718 104,162 434,875 314,672 -40.55%
PBT 32,644 167,146 107,768 50,876 22,925 120,226 82,240 -45.95%
Tax -8,599 -43,028 -28,623 -14,433 -6,276 -23,778 -22,836 -47.82%
NP 24,045 124,118 79,145 36,443 16,649 96,448 59,404 -45.25%
-
NP to SH 24,045 124,118 79,145 36,443 16,649 96,448 59,404 -45.25%
-
Tax Rate 26.34% 25.74% 26.56% 28.37% 27.38% 19.78% 27.77% -
Total Cost 120,057 379,309 295,739 178,275 87,513 338,427 255,268 -39.49%
-
Net Worth 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 -12.16%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 88,000 24,000 24,000 - 64,000 24,000 -
Div Payout % - 70.90% 30.32% 65.86% - 66.36% 40.40% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1,944,000 -12.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.69% 24.65% 21.11% 16.97% 15.98% 22.18% 18.88% -
ROE 1.50% 6.08% 3.97% 1.84% 0.85% 4.86% 3.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.01 62.93 46.86 26.84 13.02 54.36 39.33 -40.56%
EPS 3.01 15.52 9.90 4.56 2.08 12.06 7.43 -45.21%
DPS 0.00 11.00 3.00 3.00 0.00 8.00 3.00 -
NAPS 2.00 2.55 2.49 2.47 2.45 2.48 2.43 -12.16%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.01 62.93 46.86 26.84 13.02 54.36 39.33 -40.56%
EPS 3.01 15.52 9.90 4.56 2.08 12.06 7.43 -45.21%
DPS 0.00 11.00 3.00 3.00 0.00 8.00 3.00 -
NAPS 2.00 2.55 2.49 2.47 2.45 2.48 2.43 -12.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.59 2.52 2.40 2.40 2.42 2.40 2.28 -
P/RPS 14.38 4.00 5.12 8.94 18.59 4.42 5.80 83.08%
P/EPS 86.17 16.24 24.26 52.69 116.28 19.91 30.71 98.81%
EY 1.16 6.16 4.12 1.90 0.86 5.02 3.26 -49.75%
DY 0.00 4.37 1.25 1.25 0.00 3.33 1.32 -
P/NAPS 1.30 0.99 0.96 0.97 0.99 0.97 0.94 24.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 23/02/16 24/11/15 -
Price 2.61 2.65 2.43 2.45 2.35 2.49 2.41 -
P/RPS 14.49 4.21 5.19 9.13 18.05 4.58 6.13 77.35%
P/EPS 86.84 17.08 24.56 53.78 112.92 20.65 32.46 92.59%
EY 1.15 5.85 4.07 1.86 0.89 4.84 3.08 -48.11%
DY 0.00 4.15 1.23 1.22 0.00 3.21 1.24 -
P/NAPS 1.31 1.04 0.98 0.99 0.96 1.00 0.99 20.50%

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