[HSPLANT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -37.27%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 604,786 370,862 412,492 458,150 555,220 429,436 423,732 6.10%
PBT 204,072 48,728 4,922 59,104 170,210 101,752 104,250 11.83%
Tax -50,490 7,798 -4,560 -20,260 -44,276 -28,866 -28,686 9.87%
NP 153,582 56,526 362 38,844 125,934 72,886 75,564 12.53%
-
NP to SH 153,582 56,526 362 38,844 125,934 72,886 75,564 12.53%
-
Tax Rate 24.74% -16.00% 92.65% 34.28% 26.01% 28.37% 27.52% -
Total Cost 451,204 314,336 412,130 419,306 429,286 356,550 348,168 4.41%
-
Net Worth 1,751,310 1,663,344 1,623,362 1,639,366 2,039,999 1,976,000 1,944,000 -1.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 23,990 23,990 7,996 23,990 80,000 48,000 48,000 -10.90%
Div Payout % 15.62% 42.44% 2,209.08% 61.76% 63.53% 65.86% 63.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,751,310 1,663,344 1,623,362 1,639,366 2,039,999 1,976,000 1,944,000 -1.72%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 25.39% 15.24% 0.09% 8.48% 22.68% 16.97% 17.83% -
ROE 8.77% 3.40% 0.02% 2.37% 6.17% 3.69% 3.89% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.63 46.38 51.58 57.29 69.40 53.68 52.97 6.10%
EPS 19.20 7.06 0.04 4.86 15.74 9.12 9.44 12.54%
DPS 3.00 3.00 1.00 3.00 10.00 6.00 6.00 -10.90%
NAPS 2.19 2.08 2.03 2.05 2.55 2.47 2.43 -1.71%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.60 46.36 51.56 57.27 69.40 53.68 52.97 6.10%
EPS 19.20 7.07 0.05 4.86 15.74 9.12 9.44 12.54%
DPS 3.00 3.00 1.00 3.00 10.00 6.00 6.00 -10.90%
NAPS 2.1891 2.0792 2.0292 2.0492 2.55 2.47 2.43 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.80 1.50 1.60 2.24 2.60 2.40 2.50 -
P/RPS 2.38 3.23 3.10 3.91 3.75 4.47 4.72 -10.77%
P/EPS 9.37 21.22 3,534.52 46.12 16.52 26.34 26.47 -15.87%
EY 10.67 4.71 0.03 2.17 6.05 3.80 3.78 18.86%
DY 1.67 2.00 0.62 1.34 3.85 2.50 2.40 -5.85%
P/NAPS 0.82 0.72 0.79 1.09 1.02 0.97 1.03 -3.72%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 26/08/20 28/08/19 28/08/18 23/08/17 24/08/16 25/08/15 -
Price 1.98 1.57 1.48 2.25 2.60 2.45 2.03 -
P/RPS 2.62 3.39 2.87 3.93 3.75 4.56 3.83 -6.12%
P/EPS 10.31 22.21 3,269.43 46.32 16.52 26.89 21.49 -11.51%
EY 9.70 4.50 0.03 2.16 6.05 3.72 4.65 13.02%
DY 1.52 1.91 0.68 1.33 3.85 2.45 2.96 -10.50%
P/NAPS 0.90 0.75 0.73 1.10 1.02 0.99 0.84 1.15%

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