[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.88%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 314,672 211,866 113,812 495,566 368,839 245,434 138,426 72.79%
PBT 82,240 52,125 29,079 176,068 126,181 94,049 57,377 27.09%
Tax -22,836 -14,343 -7,586 -47,756 -33,792 -25,131 -15,152 31.41%
NP 59,404 37,782 21,493 128,312 92,389 68,918 42,225 25.52%
-
NP to SH 59,404 37,782 21,493 128,312 92,389 68,918 42,225 25.52%
-
Tax Rate 27.77% 27.52% 26.09% 27.12% 26.78% 26.72% 26.41% -
Total Cost 255,268 174,084 92,319 367,254 276,450 176,516 96,201 91.55%
-
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 24,000 24,000 - 88,000 48,000 48,000 - -
Div Payout % 40.40% 63.52% - 68.58% 51.95% 69.65% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.88% 17.83% 18.88% 25.89% 25.05% 28.08% 30.50% -
ROE 3.06% 1.94% 1.11% 6.57% 4.83% 3.56% 2.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.33 26.48 14.23 61.95 46.10 30.68 17.30 72.80%
EPS 7.43 4.72 2.69 16.04 11.55 8.62 5.28 25.54%
DPS 3.00 3.00 0.00 11.00 6.00 6.00 0.00 -
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.33 26.48 14.23 61.95 46.10 30.68 17.30 72.80%
EPS 7.43 4.72 2.69 16.04 11.55 8.62 5.28 25.54%
DPS 3.00 3.00 0.00 11.00 6.00 6.00 0.00 -
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.28 2.50 2.60 2.51 2.53 2.74 2.71 -
P/RPS 5.80 9.44 18.28 4.05 5.49 8.93 15.66 -48.39%
P/EPS 30.71 52.94 96.78 15.65 21.91 31.81 51.34 -28.98%
EY 3.26 1.89 1.03 6.39 4.56 3.14 1.95 40.81%
DY 1.32 1.20 0.00 4.38 2.37 2.19 0.00 -
P/NAPS 0.94 1.03 1.08 1.03 1.06 1.13 1.13 -11.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 25/05/15 23/02/15 12/11/14 26/08/14 27/05/14 -
Price 2.41 2.03 2.60 2.65 2.60 2.55 2.77 -
P/RPS 6.13 7.67 18.28 4.28 5.64 8.31 16.01 -47.24%
P/EPS 32.46 42.98 96.78 16.52 22.51 29.60 52.48 -27.38%
EY 3.08 2.33 1.03 6.05 4.44 3.38 1.91 37.47%
DY 1.24 1.48 0.00 4.15 2.31 2.35 0.00 -
P/NAPS 0.99 0.84 1.08 1.09 1.09 1.05 1.16 -10.01%

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