[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 118.89%

YoY- -3.54%

Quarter Report

QtrlyReport 30 Jun 2016 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	206,246	229,075	277,610	214,718	211,866	245,434	185,369	1.79%
YoY %	-9.97%	-17.48%	29.29%	1.35%	-13.68%	32.40%	-	-
Horiz. %	111.26%	123.58%	149.76%	115.83%	114.29%	132.40%	100.00%	-
PBT	2,461	29,552	85,105	50,876	52,125	94,049	38,120	-36.64%
YoY %	-91.67%	-65.28%	67.28%	-2.40%	-44.58%	146.72%	-	-
Horiz. %	6.46%	77.52%	223.26%	133.46%	136.74%	246.72%	100.00%	-
Tax	-2,280	-10,130	-22,138	-14,433	-14,343	-25,131	-10,546	-22.51%
YoY %	77.49%	54.24%	-53.38%	-0.63%	42.93%	-138.30%	-	-
Horiz. %	21.62%	96.06%	209.92%	136.86%	136.00%	238.30%	100.00%	-
NP	181	19,422	62,967	36,443	37,782	68,918	27,574	-56.71%
YoY %	-99.07%	-69.16%	72.78%	-3.54%	-45.18%	149.94%	-	-
Horiz. %	0.66%	70.44%	228.36%	132.16%	137.02%	249.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181	19,422	62,967	36,443	37,782	68,918	27,574	-56.71%
YoY %	-99.07%	-69.16%	72.78%	-3.54%	-45.18%	149.94%	-	-
Horiz. %	0.66%	70.44%	228.36%	132.16%	137.02%	249.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	92.65%	34.28%	26.01%	28.37%	27.52%	26.72%	27.67%	-
YoY %	170.27%	31.80%	-8.32%	3.09%	2.99%	-3.43%	-	-
Horiz. %	334.84%	123.89%	94.00%	102.53%	99.46%	96.57%	100.00%	-
Total Cost	206,065	209,653	214,643	178,275	174,084	176,516	157,795	4.54%
YoY %	-1.71%	-2.32%	20.40%	2.41%	-1.38%	11.86%	-	-
Horiz. %	130.59%	132.86%	136.03%	112.98%	110.32%	111.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,623,362	1,639,366	2,039,999	1,976,000	1,944,000	1,936,000	1,879,999	-2.41%
YoY %	-0.98%	-19.64%	3.24%	1.65%	0.41%	2.98%	-	-
Horiz. %	86.35%	87.20%	108.51%	105.11%	103.40%	102.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	3,998	11,995	40,000	24,000	24,000	48,000	24,000	-25.81%
YoY %	-66.67%	-70.01%	66.67%	0.00%	-50.00%	100.00%	-	-
Horiz. %	16.66%	49.98%	166.67%	100.00%	100.00%	200.00%	100.00%	-
Div Payout %	2,209.08%	61.76%	63.53%	65.86%	63.52%	69.65%	87.04%	-
YoY %	3,476.88%	-2.79%	-3.54%	3.68%	-8.80%	-19.98%	-	-
Horiz. %	2,538.01%	70.96%	72.99%	75.67%	72.98%	80.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,623,362	1,639,366	2,039,999	1,976,000	1,944,000	1,936,000	1,879,999	-2.41%
YoY %	-0.98%	-19.64%	3.24%	1.65%	0.41%	2.98%	-	-
Horiz. %	86.35%	87.20%	108.51%	105.11%	103.40%	102.98%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	800,000	800,000	800,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	0.09%	8.48%	22.68%	16.97%	17.83%	28.08%	14.88%	-
YoY %	-98.94%	-62.61%	33.65%	-4.82%	-36.50%	88.71%	-	-
Horiz. %	0.60%	56.99%	152.42%	114.05%	119.83%	188.71%	100.00%	-
ROE	0.01%	1.18%	3.09%	1.84%	1.94%	3.56%	1.47%	-
YoY %	-99.15%	-61.81%	67.93%	-5.15%	-45.51%	142.18%	-	-
Horiz. %	0.68%	80.27%	210.20%	125.17%	131.97%	242.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	25.79	28.65	34.70	26.84	26.48	30.68	23.17	1.80%
YoY %	-9.98%	-17.44%	29.28%	1.36%	-13.69%	32.41%	-	-
Horiz. %	111.31%	123.65%	149.76%	115.84%	114.29%	132.41%	100.00%	-
EPS	0.02	2.43	7.87	4.56	4.72	8.62	3.45	-57.59%
YoY %	-99.18%	-69.12%	72.59%	-3.39%	-45.24%	149.86%	-	-
Horiz. %	0.58%	70.43%	228.12%	132.17%	136.81%	249.86%	100.00%	-
DPS	0.50	1.50	5.00	3.00	3.00	6.00	3.00	-25.80%
YoY %	-66.67%	-70.00%	66.67%	0.00%	-50.00%	100.00%	-	-
Horiz. %	16.67%	50.00%	166.67%	100.00%	100.00%	200.00%	100.00%	-
NAPS	2.03	2.05	2.55	2.47	2.43	2.42	2.35	-2.40%
YoY %	-0.98%	-19.61%	3.24%	1.65%	0.41%	2.98%	-	-
Horiz. %	86.38%	87.23%	108.51%	105.11%	103.40%	102.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	25.78	28.63	34.70	26.84	26.48	30.68	23.17	1.79%
YoY %	-9.95%	-17.49%	29.28%	1.36%	-13.69%	32.41%	-	-
Horiz. %	111.26%	123.56%	149.76%	115.84%	114.29%	132.41%	100.00%	-
EPS	0.02	2.43	7.87	4.56	4.72	8.62	3.45	-57.59%
YoY %	-99.18%	-69.12%	72.59%	-3.39%	-45.24%	149.86%	-	-
Horiz. %	0.58%	70.43%	228.12%	132.17%	136.81%	249.86%	100.00%	-
DPS	0.50	1.50	5.00	3.00	3.00	6.00	3.00	-25.80%
YoY %	-66.67%	-70.00%	66.67%	0.00%	-50.00%	100.00%	-	-
Horiz. %	16.67%	50.00%	166.67%	100.00%	100.00%	200.00%	100.00%	-
NAPS	2.0292	2.0492	2.55	2.47	2.43	2.42	2.35	-2.41%
YoY %	-0.98%	-19.64%	3.24%	1.65%	0.41%	2.98%	-	-
Horiz. %	86.35%	87.20%	108.51%	105.11%	103.40%	102.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.60	2.24	2.60	2.40	2.50	2.74	2.65	-
P/RPS	6.20	7.82	7.49	8.94	9.44	8.93	11.44	-9.70%
YoY %	-20.72%	4.41%	-16.22%	-5.30%	5.71%	-21.94%	-	-
Horiz. %	54.20%	68.36%	65.47%	78.15%	82.52%	78.06%	100.00%	-
P/EPS	7,069.05	92.23	33.03	52.69	52.94	31.81	76.88	112.37%
YoY %	7,564.59%	179.23%	-37.31%	-0.47%	66.43%	-58.62%	-	-
Horiz. %	9,194.91%	119.97%	42.96%	68.54%	68.86%	41.38%	100.00%	-
EY	0.01	1.08	3.03	1.90	1.89	3.14	1.30	-55.55%
YoY %	-99.07%	-64.36%	59.47%	0.53%	-39.81%	141.54%	-	-
Horiz. %	0.77%	83.08%	233.08%	146.15%	145.38%	241.54%	100.00%	-
DY	0.31	0.67	1.92	1.25	1.20	2.19	1.13	-19.38%
YoY %	-53.73%	-65.10%	53.60%	4.17%	-45.21%	93.81%	-	-
Horiz. %	27.43%	59.29%	169.91%	110.62%	106.19%	193.81%	100.00%	-
P/NAPS	0.79	1.09	1.02	0.97	1.03	1.13	1.13	-5.78%
YoY %	-27.52%	6.86%	5.15%	-5.83%	-8.85%	0.00%	-	-
Horiz. %	69.91%	96.46%	90.27%	85.84%	91.15%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	26/08/14	19/08/13	-
Price	1.48	2.25	2.60	2.45	2.03	2.55	2.70	-
P/RPS	5.74	7.85	7.49	9.13	7.67	8.31	11.65	-11.12%
YoY %	-26.88%	4.81%	-17.96%	19.04%	-7.70%	-28.67%	-	-
Horiz. %	49.27%	67.38%	64.29%	78.37%	65.84%	71.33%	100.00%	-
P/EPS	6,538.87	92.64	33.03	53.78	42.98	29.60	78.33	108.98%
YoY %	6,958.37%	180.47%	-38.58%	25.13%	45.20%	-62.21%	-	-
Horiz. %	8,347.85%	118.27%	42.17%	68.66%	54.87%	37.79%	100.00%	-
EY	0.02	1.08	3.03	1.86	2.33	3.38	1.28	-49.98%
YoY %	-98.15%	-64.36%	62.90%	-20.17%	-31.07%	164.06%	-	-
Horiz. %	1.56%	84.38%	236.72%	145.31%	182.03%	264.06%	100.00%	-
DY	0.34	0.67	1.92	1.22	1.48	2.35	1.11	-17.88%
YoY %	-49.25%	-65.10%	57.38%	-17.57%	-37.02%	111.71%	-	-
Horiz. %	30.63%	60.36%	172.97%	109.91%	133.33%	211.71%	100.00%	-
P/NAPS	0.73	1.10	1.02	0.99	0.84	1.05	1.15	-7.29%
YoY %	-33.64%	7.84%	3.03%	17.86%	-20.00%	-8.70%	-	-
Horiz. %	63.48%	95.65%	88.70%	86.09%	73.04%	91.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos