[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -88.52%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 390,756 294,662 229,075 121,200 555,072 391,190 277,610 25.51%
PBT 37,151 27,162 29,552 22,393 178,658 119,532 85,105 -42.36%
Tax -8,042 -4,132 -10,130 -6,912 -43,835 -30,660 -22,138 -48.99%
NP 29,109 23,030 19,422 15,481 134,823 88,872 62,967 -40.12%
-
NP to SH 29,109 23,030 19,422 15,481 134,823 88,872 62,967 -40.12%
-
Tax Rate 21.65% 15.21% 34.28% 30.87% 24.54% 25.65% 26.01% -
Total Cost 361,647 271,632 209,653 105,719 420,249 302,318 214,643 41.45%
-
Net Worth 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 -13.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,992 11,995 11,995 - 87,966 40,000 40,000 -36.94%
Div Payout % 68.68% 52.09% 61.76% - 65.25% 45.01% 63.53% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,639,360 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 -13.52%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.45% 7.82% 8.48% 12.77% 24.29% 22.72% 22.68% -
ROE 1.78% 1.41% 1.18% 0.95% 6.51% 4.39% 3.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.86 36.85 28.65 15.16 69.41 48.90 34.70 25.54%
EPS 3.64 2.88 2.43 1.94 16.86 11.11 7.87 -40.10%
DPS 2.50 1.50 1.50 0.00 11.00 5.00 5.00 -36.92%
NAPS 2.05 2.04 2.05 2.04 2.59 2.53 2.55 -13.50%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.84 36.83 28.63 15.15 69.38 48.90 34.70 25.51%
EPS 3.64 2.88 2.43 1.94 16.85 11.11 7.87 -40.10%
DPS 2.50 1.50 1.50 0.00 11.00 5.00 5.00 -36.92%
NAPS 2.0492 2.0392 2.0492 2.0392 2.589 2.53 2.55 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.64 2.21 2.24 2.49 2.55 2.65 2.60 -
P/RPS 3.36 6.00 7.82 16.43 3.67 5.42 7.49 -41.31%
P/EPS 45.05 76.74 92.23 128.62 15.13 23.85 33.03 22.91%
EY 2.22 1.30 1.08 0.78 6.61 4.19 3.03 -18.68%
DY 1.52 0.68 0.67 0.00 4.31 1.89 1.92 -14.38%
P/NAPS 0.80 1.08 1.09 1.22 0.98 1.05 1.02 -14.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 -
Price 1.94 1.74 2.25 2.42 2.49 2.58 2.60 -
P/RPS 3.97 4.72 7.85 15.97 3.59 5.28 7.49 -34.42%
P/EPS 53.30 60.42 92.64 125.01 14.77 23.22 33.03 37.45%
EY 1.88 1.66 1.08 0.80 6.77 4.31 3.03 -27.19%
DY 1.29 0.86 0.67 0.00 4.42 1.94 1.92 -23.23%
P/NAPS 0.95 0.85 1.10 1.19 0.96 1.02 1.02 -4.61%

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