[HSPLANT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 115.73%
YoY- 97.49%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 133,508 144,102 128,543 160,166 110,556 104,162 120,203 7.25%
PBT 39,664 32,644 59,378 56,892 27,951 22,925 37,986 2.92%
Tax -10,806 -8,599 -14,405 -14,190 -8,157 -6,276 -942 409.39%
NP 28,858 24,045 44,973 42,702 19,794 16,649 37,044 -15.34%
-
NP to SH 28,858 24,045 44,973 42,702 19,794 16,649 37,044 -15.34%
-
Tax Rate 27.24% 26.34% 24.26% 24.94% 29.18% 27.38% 2.48% -
Total Cost 104,650 120,057 83,570 117,464 90,762 87,513 83,159 16.57%
-
Net Worth 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 40,000 - 64,000 - 24,000 - 40,000 0.00%
Div Payout % 138.61% - 142.31% - 121.25% - 107.98% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 1,984,000 1.87%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.62% 16.69% 34.99% 26.66% 17.90% 15.98% 30.82% -
ROE 1.41% 1.50% 2.20% 2.14% 1.00% 0.85% 1.87% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.69 18.01 16.07 20.02 13.82 13.02 15.03 7.24%
EPS 3.61 3.01 5.62 5.34 2.48 2.08 4.63 -15.29%
DPS 5.00 0.00 8.00 0.00 3.00 0.00 5.00 0.00%
NAPS 2.55 2.00 2.55 2.49 2.47 2.45 2.48 1.87%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.69 18.01 16.07 20.02 13.82 13.02 15.03 7.24%
EPS 3.61 3.01 5.62 5.34 2.48 2.08 4.63 -15.29%
DPS 5.00 0.00 8.00 0.00 3.00 0.00 5.00 0.00%
NAPS 2.55 2.00 2.55 2.49 2.47 2.45 2.48 1.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.60 2.59 2.52 2.40 2.40 2.42 2.40 -
P/RPS 15.58 14.38 15.68 11.99 17.37 18.59 15.97 -1.63%
P/EPS 72.08 86.17 44.83 44.96 97.00 116.28 51.83 24.61%
EY 1.39 1.16 2.23 2.22 1.03 0.86 1.93 -19.66%
DY 1.92 0.00 3.17 0.00 1.25 0.00 2.08 -5.20%
P/NAPS 1.02 1.30 0.99 0.96 0.97 0.99 0.97 3.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.60 2.61 2.65 2.43 2.45 2.35 2.49 -
P/RPS 15.58 14.49 16.49 12.14 17.73 18.05 16.57 -4.02%
P/EPS 72.08 86.84 47.14 45.52 99.02 112.92 53.77 21.59%
EY 1.39 1.15 2.12 2.20 1.01 0.89 1.86 -17.66%
DY 1.92 0.00 3.02 0.00 1.22 0.00 2.01 -3.01%
P/NAPS 1.02 1.31 1.04 0.98 0.99 0.96 1.00 1.33%

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