[HSPLANT] QoQ Cumulative 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- 62.36%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 374,884 214,718 104,162 434,875 314,672 211,866 113,812 120.90%
PBT 107,768 50,876 22,925 120,226 82,240 52,125 29,079 138.91%
Tax -28,623 -14,433 -6,276 -23,778 -22,836 -14,343 -7,586 141.77%
NP 79,145 36,443 16,649 96,448 59,404 37,782 21,493 137.89%
-
NP to SH 79,145 36,443 16,649 96,448 59,404 37,782 21,493 137.89%
-
Tax Rate 26.56% 28.37% 27.38% 19.78% 27.77% 27.52% 26.09% -
Total Cost 295,739 178,275 87,513 338,427 255,268 174,084 92,319 116.84%
-
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 24,000 24,000 - 64,000 24,000 24,000 - -
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 3.97% 1.84% 0.85% 4.86% 3.06% 1.94% 1.11% -
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 46.86 26.84 13.02 54.36 39.33 26.48 14.23 120.86%
EPS 9.90 4.56 2.08 12.06 7.43 4.72 2.69 137.80%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 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 46.86 26.84 13.02 54.36 39.33 26.48 14.23 120.86%
EPS 9.90 4.56 2.08 12.06 7.43 4.72 2.69 137.80%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 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 5.12 8.94 18.59 4.42 5.80 9.44 18.28 -57.09%
P/EPS 24.26 52.69 116.28 19.91 30.71 52.94 96.78 -60.14%
EY 4.12 1.90 0.86 5.02 3.26 1.89 1.03 151.34%
DY 1.25 1.25 0.00 3.33 1.32 1.20 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 5.19 9.13 18.05 4.58 6.13 7.67 18.28 -56.70%
P/EPS 24.56 53.78 112.92 20.65 32.46 42.98 96.78 -59.81%
EY 4.07 1.86 0.89 4.84 3.08 2.33 1.03 149.31%
DY 1.23 1.22 0.00 3.21 1.24 1.48 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