[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 41.14%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 229,075 121,200 555,072 391,190 277,610 144,102 503,427 -40.92%
PBT 29,552 22,393 178,658 119,532 85,105 32,644 167,146 -68.59%
Tax -10,130 -6,912 -43,835 -30,660 -22,138 -8,599 -43,028 -61.97%
NP 19,422 15,481 134,823 88,872 62,967 24,045 124,118 -71.06%
-
NP to SH 19,422 15,481 134,823 88,872 62,967 24,045 124,118 -71.06%
-
Tax Rate 34.28% 30.87% 24.54% 25.65% 26.01% 26.34% 25.74% -
Total Cost 209,653 105,719 420,249 302,318 214,643 120,057 379,309 -32.72%
-
Net Worth 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 -13.59%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,995 - 87,966 40,000 40,000 - 88,000 -73.61%
Div Payout % 61.76% - 65.25% 45.01% 63.53% - 70.90% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 -13.59%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.48% 12.77% 24.29% 22.72% 22.68% 16.69% 24.65% -
ROE 1.18% 0.95% 6.51% 4.39% 3.09% 1.50% 6.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.65 15.16 69.41 48.90 34.70 18.01 62.93 -40.90%
EPS 2.43 1.94 16.86 11.11 7.87 3.01 15.52 -71.04%
DPS 1.50 0.00 11.00 5.00 5.00 0.00 11.00 -73.60%
NAPS 2.05 2.04 2.59 2.53 2.55 2.00 2.55 -13.57%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.63 15.15 69.38 48.90 34.70 18.01 62.93 -40.93%
EPS 2.43 1.94 16.85 11.11 7.87 3.01 15.52 -71.04%
DPS 1.50 0.00 11.00 5.00 5.00 0.00 11.00 -73.60%
NAPS 2.0492 2.0392 2.589 2.53 2.55 2.00 2.55 -13.59%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.24 2.49 2.55 2.65 2.60 2.59 2.52 -
P/RPS 7.82 16.43 3.67 5.42 7.49 14.38 4.00 56.54%
P/EPS 92.23 128.62 15.13 23.85 33.03 86.17 16.24 219.32%
EY 1.08 0.78 6.61 4.19 3.03 1.16 6.16 -68.77%
DY 0.67 0.00 4.31 1.89 1.92 0.00 4.37 -71.45%
P/NAPS 1.09 1.22 0.98 1.05 1.02 1.30 0.99 6.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 -
Price 2.25 2.42 2.49 2.58 2.60 2.61 2.65 -
P/RPS 7.85 15.97 3.59 5.28 7.49 14.49 4.21 51.66%
P/EPS 92.64 125.01 14.77 23.22 33.03 86.84 17.08 209.66%
EY 1.08 0.80 6.77 4.31 3.03 1.15 5.85 -67.67%
DY 0.67 0.00 4.42 1.94 1.92 0.00 4.15 -70.44%
P/NAPS 1.10 1.19 0.96 1.02 1.02 1.31 1.04 3.82%

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