[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 56.82%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 391,190 277,610 144,102 503,427 374,884 214,718 104,162 141.41%
PBT 119,532 85,105 32,644 167,146 107,768 50,876 22,925 200.38%
Tax -30,660 -22,138 -8,599 -43,028 -28,623 -14,433 -6,276 187.63%
NP 88,872 62,967 24,045 124,118 79,145 36,443 16,649 205.12%
-
NP to SH 88,872 62,967 24,045 124,118 79,145 36,443 16,649 205.12%
-
Tax Rate 25.65% 26.01% 26.34% 25.74% 26.56% 28.37% 27.38% -
Total Cost 302,318 214,643 120,057 379,309 295,739 178,275 87,513 128.34%
-
Net Worth 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 2.16%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 40,000 40,000 - 88,000 24,000 24,000 - -
Div Payout % 45.01% 63.53% - 70.90% 30.32% 65.86% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 2.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 22.72% 22.68% 16.69% 24.65% 21.11% 16.97% 15.98% -
ROE 4.39% 3.09% 1.50% 6.08% 3.97% 1.84% 0.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.90 34.70 18.01 62.93 46.86 26.84 13.02 141.42%
EPS 11.11 7.87 3.01 15.52 9.90 4.56 2.08 205.25%
DPS 5.00 5.00 0.00 11.00 3.00 3.00 0.00 -
NAPS 2.53 2.55 2.00 2.55 2.49 2.47 2.45 2.16%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.90 34.70 18.01 62.93 46.86 26.84 13.02 141.42%
EPS 11.11 7.87 3.01 15.52 9.90 4.56 2.08 205.25%
DPS 5.00 5.00 0.00 11.00 3.00 3.00 0.00 -
NAPS 2.53 2.55 2.00 2.55 2.49 2.47 2.45 2.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.65 2.60 2.59 2.52 2.40 2.40 2.42 -
P/RPS 5.42 7.49 14.38 4.00 5.12 8.94 18.59 -55.99%
P/EPS 23.85 33.03 86.17 16.24 24.26 52.69 116.28 -65.18%
EY 4.19 3.03 1.16 6.16 4.12 1.90 0.86 187.11%
DY 1.89 1.92 0.00 4.37 1.25 1.25 0.00 -
P/NAPS 1.05 1.02 1.30 0.99 0.96 0.97 0.99 3.99%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 -
Price 2.58 2.60 2.61 2.65 2.43 2.45 2.35 -
P/RPS 5.28 7.49 14.49 4.21 5.19 9.13 18.05 -55.90%
P/EPS 23.22 33.03 86.84 17.08 24.56 53.78 112.92 -65.12%
EY 4.31 3.03 1.15 5.85 4.07 1.86 0.89 185.96%
DY 1.94 1.92 0.00 4.15 1.23 1.22 0.00 -
P/NAPS 1.02 1.02 1.31 1.04 0.98 0.99 0.96 4.12%

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