[HSPLANT] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.82%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 519,733 566,319 543,367 503,427 495,087 437,727 425,225 14.30%
PBT 178,910 201,375 176,865 167,146 145,754 118,977 114,072 34.95%
Tax -45,065 -50,733 -45,351 -43,028 -29,565 -23,868 -22,468 58.97%
NP 133,845 150,642 131,514 124,118 116,189 95,109 91,604 28.73%
-
NP to SH 133,845 150,642 131,514 124,118 116,189 95,109 91,604 28.73%
-
Tax Rate 25.19% 25.19% 25.64% 25.74% 20.28% 20.06% 19.70% -
Total Cost 385,888 415,677 411,853 379,309 378,898 342,618 333,621 10.17%
-
Net Worth 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 2.16%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 104,000 104,000 88,000 88,000 64,000 64,000 64,000 38.17%
Div Payout % 77.70% 69.04% 66.91% 70.90% 55.08% 67.29% 69.87% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 1,960,000 2.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.75% 26.60% 24.20% 24.65% 23.47% 21.73% 21.54% -
ROE 6.61% 7.38% 8.22% 6.08% 5.83% 4.81% 4.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.97 70.79 67.92 62.93 61.89 54.72 53.15 14.31%
EPS 16.73 18.83 16.44 15.51 14.52 11.89 11.45 28.73%
DPS 13.00 13.00 11.00 11.00 8.00 8.00 8.00 38.17%
NAPS 2.53 2.55 2.00 2.55 2.49 2.47 2.45 2.16%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.97 70.79 67.92 62.93 61.89 54.72 53.15 14.31%
EPS 16.73 18.83 16.44 15.51 14.52 11.89 11.45 28.73%
DPS 13.00 13.00 11.00 11.00 8.00 8.00 8.00 38.17%
NAPS 2.53 2.55 2.00 2.55 2.49 2.47 2.45 2.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.65 2.60 2.59 2.52 2.40 2.40 2.42 -
P/RPS 4.08 3.67 3.81 4.00 3.88 4.39 4.55 -7.00%
P/EPS 15.84 13.81 15.75 16.24 16.52 20.19 21.13 -17.46%
EY 6.31 7.24 6.35 6.16 6.05 4.95 4.73 21.16%
DY 4.91 5.00 4.25 4.37 3.33 3.33 3.31 30.03%
P/NAPS 1.05 1.02 1.30 0.99 0.96 0.97 0.99 3.99%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 18/05/16 -
Price 2.58 2.60 2.61 2.65 2.43 2.45 2.35 -
P/RPS 3.97 3.67 3.84 4.21 3.93 4.48 4.42 -6.90%
P/EPS 15.42 13.81 15.88 17.08 16.73 20.61 20.52 -17.33%
EY 6.48 7.24 6.30 5.85 5.98 4.85 4.87 20.95%
DY 5.04 5.00 4.21 4.15 3.29 3.27 3.40 29.97%
P/NAPS 1.02 1.02 1.31 1.04 0.98 0.99 0.96 4.12%

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