[HSPLANT] QoQ 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- -66.31%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 96,094 65,587 107,875 121,200 163,882 113,580 133,508 -19.63%
PBT 9,989 -2,390 7,159 22,393 59,126 34,427 39,664 -60.02%
Tax -3,910 5,998 -3,218 -6,912 -13,175 -8,522 -10,806 -49.12%
NP 6,079 3,608 3,941 15,481 45,951 25,905 28,858 -64.49%
-
NP to SH 6,079 3,608 3,941 15,481 45,951 25,905 28,858 -64.49%
-
Tax Rate 39.14% - 44.95% 30.87% 22.28% 24.75% 27.24% -
Total Cost 90,015 61,979 103,934 105,719 117,931 87,675 104,650 -9.53%
-
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 7,996 - 11,995 - 47,981 - 40,000 -65.71%
Div Payout % 131.55% - 304.37% - 104.42% - 138.61% -
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 6.33% 5.50% 3.65% 12.77% 28.04% 22.81% 21.62% -
ROE 0.37% 0.22% 0.24% 0.95% 2.22% 1.28% 1.41% -
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 12.02 8.20 13.49 15.16 20.49 14.20 16.69 -19.60%
EPS 0.76 0.45 0.49 1.94 5.75 3.24 3.61 -64.51%
DPS 1.00 0.00 1.50 0.00 6.00 0.00 5.00 -65.70%
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 12.01 8.20 13.48 15.15 20.49 14.20 16.69 -19.65%
EPS 0.76 0.45 0.49 1.94 5.74 3.24 3.61 -64.51%
DPS 1.00 0.00 1.50 0.00 6.00 0.00 5.00 -65.70%
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 13.65 26.95 16.61 16.43 12.44 18.67 15.58 -8.41%
P/EPS 215.74 489.83 454.53 128.62 44.38 81.84 72.08 107.27%
EY 0.46 0.20 0.22 0.78 2.25 1.22 1.39 -52.05%
DY 0.61 0.00 0.67 0.00 2.35 0.00 1.92 -53.34%
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 16.14 21.22 16.68 15.97 12.15 18.17 15.58 2.37%
P/EPS 255.21 385.66 456.56 125.01 43.33 79.68 72.08 131.76%
EY 0.39 0.26 0.22 0.80 2.31 1.26 1.39 -57.04%
DY 0.52 0.00 0.67 0.00 2.41 0.00 1.92 -58.04%
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