[HSPLANT] YoY Annualized Quarter 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- 17.62%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 418,598 390,756 555,072 503,427 434,875 495,566 443,321 -0.95%
PBT 36,559 37,151 178,658 167,146 120,226 176,068 137,674 -19.81%
Tax -5,110 -8,042 -43,835 -43,028 -23,778 -47,756 -40,160 -29.06%
NP 31,449 29,109 134,823 124,118 96,448 128,312 97,514 -17.18%
-
NP to SH 31,449 29,109 134,823 124,118 96,448 128,312 97,514 -17.18%
-
Tax Rate 13.98% 21.65% 24.54% 25.74% 19.78% 27.12% 29.17% -
Total Cost 387,149 361,647 420,249 379,309 338,427 367,254 345,807 1.89%
-
Net Worth 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 -2.44%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,992 19,992 87,966 88,000 64,000 88,000 80,000 -20.62%
Div Payout % 63.57% 68.68% 65.25% 70.90% 66.36% 68.58% 82.04% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 -2.44%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.51% 7.45% 24.29% 24.65% 22.18% 25.89% 22.00% -
ROE 1.90% 1.78% 6.51% 6.08% 4.86% 6.57% 5.08% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.35 48.86 69.41 62.93 54.36 61.95 55.42 -0.94%
EPS 3.93 3.64 16.86 15.52 12.06 16.04 12.19 -17.18%
DPS 2.50 2.50 11.00 11.00 8.00 11.00 10.00 -20.62%
NAPS 2.07 2.05 2.59 2.55 2.48 2.44 2.40 -2.43%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.32 48.84 69.38 62.93 54.36 61.95 55.42 -0.95%
EPS 3.93 3.64 16.85 15.52 12.06 16.04 12.19 -17.18%
DPS 2.50 2.50 11.00 11.00 8.00 11.00 10.00 -20.62%
NAPS 2.0692 2.0492 2.589 2.55 2.48 2.44 2.40 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.13 1.64 2.55 2.52 2.40 2.51 2.68 -
P/RPS 4.07 3.36 3.67 4.00 4.42 4.05 4.84 -2.84%
P/EPS 54.16 45.05 15.13 16.24 19.91 15.65 21.99 16.20%
EY 1.85 2.22 6.61 6.16 5.02 6.39 4.55 -13.92%
DY 1.17 1.52 4.31 4.37 3.33 4.38 3.73 -17.56%
P/NAPS 1.03 0.80 0.98 0.99 0.97 1.03 1.12 -1.38%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 27/02/18 22/02/17 23/02/16 23/02/15 26/02/14 -
Price 1.64 1.94 2.49 2.65 2.49 2.65 2.59 -
P/RPS 3.13 3.97 3.59 4.21 4.58 4.28 4.67 -6.44%
P/EPS 41.70 53.30 14.77 17.08 20.65 16.52 21.25 11.88%
EY 2.40 1.88 6.77 5.85 4.84 6.05 4.71 -10.62%
DY 1.52 1.29 4.42 4.15 3.21 4.15 3.86 -14.38%
P/NAPS 0.79 0.95 0.96 1.04 1.00 1.09 1.08 -5.07%

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