[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 51.7%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 294,662 229,075 121,200 555,072 391,190 277,610 144,102 61.03%
PBT 27,162 29,552 22,393 178,658 119,532 85,105 32,644 -11.52%
Tax -4,132 -10,130 -6,912 -43,835 -30,660 -22,138 -8,599 -38.62%
NP 23,030 19,422 15,481 134,823 88,872 62,967 24,045 -2.83%
-
NP to SH 23,030 19,422 15,481 134,823 88,872 62,967 24,045 -2.83%
-
Tax Rate 15.21% 34.28% 30.87% 24.54% 25.65% 26.01% 26.34% -
Total Cost 271,632 209,653 105,719 420,249 302,318 214,643 120,057 72.25%
-
Net Worth 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 1.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,995 11,995 - 87,966 40,000 40,000 - -
Div Payout % 52.09% 61.76% - 65.25% 45.01% 63.53% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 1.30%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.82% 8.48% 12.77% 24.29% 22.72% 22.68% 16.69% -
ROE 1.41% 1.18% 0.95% 6.51% 4.39% 3.09% 1.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 36.85 28.65 15.16 69.41 48.90 34.70 18.01 61.09%
EPS 2.88 2.43 1.94 16.86 11.11 7.87 3.01 -2.89%
DPS 1.50 1.50 0.00 11.00 5.00 5.00 0.00 -
NAPS 2.04 2.05 2.04 2.59 2.53 2.55 2.00 1.32%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 36.83 28.63 15.15 69.38 48.90 34.70 18.01 61.04%
EPS 2.88 2.43 1.94 16.85 11.11 7.87 3.01 -2.89%
DPS 1.50 1.50 0.00 11.00 5.00 5.00 0.00 -
NAPS 2.0392 2.0492 2.0392 2.589 2.53 2.55 2.00 1.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.21 2.24 2.49 2.55 2.65 2.60 2.59 -
P/RPS 6.00 7.82 16.43 3.67 5.42 7.49 14.38 -44.13%
P/EPS 76.74 92.23 128.62 15.13 23.85 33.03 86.17 -7.42%
EY 1.30 1.08 0.78 6.61 4.19 3.03 1.16 7.88%
DY 0.68 0.67 0.00 4.31 1.89 1.92 0.00 -
P/NAPS 1.08 1.09 1.22 0.98 1.05 1.02 1.30 -11.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 -
Price 1.74 2.25 2.42 2.49 2.58 2.60 2.61 -
P/RPS 4.72 7.85 15.97 3.59 5.28 7.49 14.49 -52.62%
P/EPS 60.42 92.64 125.01 14.77 23.22 33.03 86.84 -21.46%
EY 1.66 1.08 0.80 6.77 4.31 3.03 1.15 27.69%
DY 0.86 0.67 0.00 4.42 1.94 1.92 0.00 -
P/NAPS 0.85 1.10 1.19 0.96 1.02 1.02 1.31 -25.03%

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