[HSPLANT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -57.8%
YoY- -78.41%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 389,829 367,927 395,826 390,756 458,544 506,537 532,170 -18.72%
PBT 14,967 10,060 21,863 37,151 86,288 123,105 155,610 -78.97%
Tax -8,605 -192 -3,767 -8,042 -17,307 -31,827 -39,415 -63.70%
NP 6,362 9,868 18,096 29,109 68,981 91,278 116,195 -85.55%
-
NP to SH 6,362 9,868 18,096 29,109 68,981 91,278 116,195 -85.55%
-
Tax Rate 57.49% 1.91% 17.23% 21.65% 20.06% 25.85% 25.33% -
Total Cost 383,467 358,059 377,730 361,647 389,563 415,259 415,975 -5.27%
-
Net Worth 1,623,360 1,623,362 1,631,361 1,639,360 1,631,365 1,639,366 1,631,369 -0.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,995 11,995 19,992 19,992 59,976 59,976 87,981 -73.47%
Div Payout % 188.55% 121.56% 110.48% 68.68% 86.95% 65.71% 75.72% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,623,360 1,623,362 1,631,361 1,639,360 1,631,365 1,639,366 1,631,369 -0.32%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.63% 2.68% 4.57% 7.45% 15.04% 18.02% 21.83% -
ROE 0.39% 0.61% 1.11% 1.78% 4.23% 5.57% 7.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.75 46.01 49.50 48.86 57.34 63.34 66.55 -18.72%
EPS 0.80 1.23 2.26 3.64 8.63 11.41 14.53 -85.50%
DPS 1.50 1.50 2.50 2.50 7.50 7.50 11.00 -73.47%
NAPS 2.03 2.03 2.04 2.05 2.04 2.05 2.04 -0.32%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.73 45.99 49.48 48.84 57.32 63.32 66.52 -18.72%
EPS 0.80 1.23 2.26 3.64 8.62 11.41 14.52 -85.49%
DPS 1.50 1.50 2.50 2.50 7.50 7.50 11.00 -73.47%
NAPS 2.0292 2.0292 2.0392 2.0492 2.0392 2.0492 2.0392 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.43 1.60 1.72 1.64 2.21 2.24 2.49 -
P/RPS 2.93 3.48 3.47 3.36 3.85 3.54 3.74 -15.00%
P/EPS 179.75 129.66 76.01 45.05 25.62 19.62 17.14 378.42%
EY 0.56 0.77 1.32 2.22 3.90 5.10 5.84 -79.02%
DY 1.05 0.94 1.45 1.52 3.39 3.35 4.42 -61.60%
P/NAPS 0.70 0.79 0.84 0.80 1.08 1.09 1.22 -30.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 29/05/19 26/02/19 21/11/18 28/08/18 28/05/18 -
Price 1.60 1.48 1.47 1.94 1.74 2.25 2.42 -
P/RPS 3.28 3.22 2.97 3.97 3.03 3.55 3.64 -6.70%
P/EPS 201.12 119.94 64.96 53.30 20.17 19.71 16.66 425.44%
EY 0.50 0.83 1.54 1.88 4.96 5.07 6.00 -80.89%
DY 0.94 1.01 1.70 1.29 4.31 3.33 4.55 -65.01%
P/NAPS 0.79 0.73 0.72 0.95 0.85 1.10 1.19 -23.88%

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