[HSPLANT] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.54%
YoY- 58.39%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 532,170 555,072 519,733 566,319 543,367 503,427 495,087 4.93%
PBT 155,610 178,658 178,910 201,375 176,865 167,146 145,754 4.46%
Tax -39,415 -43,835 -45,065 -50,733 -45,351 -43,028 -29,565 21.15%
NP 116,195 134,823 133,845 150,642 131,514 124,118 116,189 0.00%
-
NP to SH 116,195 134,823 133,845 150,642 131,514 124,118 116,189 0.00%
-
Tax Rate 25.33% 24.54% 25.19% 25.19% 25.64% 25.74% 20.28% -
Total Cost 415,975 420,249 385,888 415,677 411,853 379,309 378,898 6.42%
-
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 87,981 87,981 104,000 104,000 88,000 88,000 64,000 23.65%
Div Payout % 75.72% 65.26% 77.70% 69.04% 66.91% 70.90% 55.08% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 21.83% 24.29% 25.75% 26.60% 24.20% 24.65% 23.47% -
ROE 7.12% 6.51% 6.61% 7.38% 8.22% 6.08% 5.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.55 69.41 64.97 70.79 67.92 62.93 61.89 4.96%
EPS 14.53 16.86 16.73 18.83 16.44 15.51 14.52 0.04%
DPS 11.00 11.00 13.00 13.00 11.00 11.00 8.00 23.67%
NAPS 2.04 2.59 2.53 2.55 2.00 2.55 2.49 -12.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.52 69.38 64.97 70.79 67.92 62.93 61.89 4.93%
EPS 14.52 16.85 16.73 18.83 16.44 15.51 14.52 0.00%
DPS 11.00 11.00 13.00 13.00 11.00 11.00 8.00 23.67%
NAPS 2.0392 2.589 2.53 2.55 2.00 2.55 2.49 -12.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.49 2.55 2.65 2.60 2.59 2.52 2.40 -
P/RPS 3.74 3.67 4.08 3.67 3.81 4.00 3.88 -2.42%
P/EPS 17.14 15.13 15.84 13.81 15.75 16.24 16.52 2.48%
EY 5.84 6.61 6.31 7.24 6.35 6.16 6.05 -2.32%
DY 4.42 4.31 4.91 5.00 4.25 4.37 3.33 20.79%
P/NAPS 1.22 0.98 1.05 1.02 1.30 0.99 0.96 17.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 -
Price 2.42 2.49 2.58 2.60 2.61 2.65 2.43 -
P/RPS 3.64 3.59 3.97 3.67 3.84 4.21 3.93 -4.98%
P/EPS 16.66 14.77 15.42 13.81 15.88 17.08 16.73 -0.27%
EY 6.00 6.77 6.48 7.24 6.30 5.85 5.98 0.22%
DY 4.55 4.42 5.04 5.00 4.21 4.15 3.29 24.15%
P/NAPS 1.19 0.96 1.02 1.02 1.31 1.04 0.98 13.83%

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