[HSPLANT] QoQ 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- -40.17%
YoY- -49.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 120,203 102,806 98,054 113,812 126,727 123,405 107,008 8.03%
PBT 37,986 30,115 23,046 29,079 49,887 32,132 36,672 2.36%
Tax -942 -8,493 -6,757 -7,586 -13,964 -8,661 -9,979 -79.17%
NP 37,044 21,622 16,289 21,493 35,923 23,471 26,693 24.34%
-
NP to SH 37,044 21,622 16,289 21,493 35,923 23,471 26,693 24.34%
-
Tax Rate 2.48% 28.20% 29.32% 26.09% 27.99% 26.95% 27.21% -
Total Cost 83,159 81,184 81,765 92,319 90,804 99,934 80,315 2.34%
-
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 40,000 - 24,000 - 40,000 - 48,000 -11.41%
Div Payout % 107.98% - 147.34% - 111.35% - 179.82% -
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 30.82% 21.03% 16.61% 18.88% 28.35% 19.02% 24.94% -
ROE 1.87% 1.11% 0.84% 1.11% 1.84% 1.23% 1.38% -
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 15.03 12.85 12.26 14.23 15.84 15.43 13.38 8.03%
EPS 4.63 2.70 2.04 2.69 4.49 2.93 3.34 24.25%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 6.00 -11.41%
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 15.03 12.85 12.26 14.23 15.84 15.43 13.38 8.03%
EPS 4.63 2.70 2.04 2.69 4.49 2.93 3.34 24.25%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 6.00 -11.41%
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 15.97 17.74 20.40 18.28 15.85 16.40 20.48 -15.24%
P/EPS 51.83 84.36 122.78 96.78 55.90 86.23 82.12 -26.35%
EY 1.93 1.19 0.81 1.03 1.79 1.16 1.22 35.65%
DY 2.08 0.00 1.20 0.00 1.99 0.00 2.19 -3.36%
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 16.57 18.75 16.56 18.28 16.73 16.86 19.06 -8.88%
P/EPS 53.77 89.17 99.70 96.78 59.02 88.62 76.42 -20.84%
EY 1.86 1.12 1.00 1.03 1.69 1.13 1.31 26.24%
DY 2.01 0.00 1.48 0.00 1.89 0.00 2.35 -9.86%
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