[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -83.25%
YoY- -49.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 434,875 314,672 211,866 113,812 495,566 368,839 245,434 46.27%
PBT 120,226 82,240 52,125 29,079 176,068 126,181 94,049 17.73%
Tax -23,778 -22,836 -14,343 -7,586 -47,756 -33,792 -25,131 -3.61%
NP 96,448 59,404 37,782 21,493 128,312 92,389 68,918 25.03%
-
NP to SH 96,448 59,404 37,782 21,493 128,312 92,389 68,918 25.03%
-
Tax Rate 19.78% 27.77% 27.52% 26.09% 27.12% 26.78% 26.72% -
Total Cost 338,427 255,268 174,084 92,319 367,254 276,450 176,516 54.14%
-
Net Worth 1,984,000 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1.64%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 64,000 24,000 24,000 - 88,000 48,000 48,000 21.07%
Div Payout % 66.36% 40.40% 63.52% - 68.58% 51.95% 69.65% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,984,000 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1.64%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.18% 18.88% 17.83% 18.88% 25.89% 25.05% 28.08% -
ROE 4.86% 3.06% 1.94% 1.11% 6.57% 4.83% 3.56% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.36 39.33 26.48 14.23 61.95 46.10 30.68 46.27%
EPS 12.06 7.43 4.72 2.69 16.04 11.55 8.62 25.01%
DPS 8.00 3.00 3.00 0.00 11.00 6.00 6.00 21.07%
NAPS 2.48 2.43 2.43 2.41 2.44 2.39 2.42 1.64%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.36 39.33 26.48 14.23 61.95 46.10 30.68 46.27%
EPS 12.06 7.43 4.72 2.69 16.04 11.55 8.62 25.01%
DPS 8.00 3.00 3.00 0.00 11.00 6.00 6.00 21.07%
NAPS 2.48 2.43 2.43 2.41 2.44 2.39 2.42 1.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.40 2.28 2.50 2.60 2.51 2.53 2.74 -
P/RPS 4.42 5.80 9.44 18.28 4.05 5.49 8.93 -37.34%
P/EPS 19.91 30.71 52.94 96.78 15.65 21.91 31.81 -26.76%
EY 5.02 3.26 1.89 1.03 6.39 4.56 3.14 36.60%
DY 3.33 1.32 1.20 0.00 4.38 2.37 2.19 32.13%
P/NAPS 0.97 0.94 1.03 1.08 1.03 1.06 1.13 -9.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 25/08/15 25/05/15 23/02/15 12/11/14 26/08/14 -
Price 2.49 2.41 2.03 2.60 2.65 2.60 2.55 -
P/RPS 4.58 6.13 7.67 18.28 4.28 5.64 8.31 -32.70%
P/EPS 20.65 32.46 42.98 96.78 16.52 22.51 29.60 -21.28%
EY 4.84 3.08 2.33 1.03 6.05 4.44 3.38 26.96%
DY 3.21 1.24 1.48 0.00 4.15 2.31 2.35 23.03%
P/NAPS 1.00 0.99 0.84 1.08 1.09 1.09 1.05 -3.19%

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