[HSPLANT] YoY Cumulative 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- 25.46%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 302,393 185,431 206,246 229,075 277,610 214,718 211,866 6.10%
PBT 102,036 24,364 2,461 29,552 85,105 50,876 52,125 11.83%
Tax -25,245 3,899 -2,280 -10,130 -22,138 -14,433 -14,343 9.87%
NP 76,791 28,263 181 19,422 62,967 36,443 37,782 12.53%
-
NP to SH 76,791 28,263 181 19,422 62,967 36,443 37,782 12.53%
-
Tax Rate 24.74% -16.00% 92.65% 34.28% 26.01% 28.37% 27.52% -
Total Cost 225,602 157,168 206,065 209,653 214,643 178,275 174,084 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 11,995 11,995 3,998 11,995 40,000 24,000 24,000 -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 4.38% 1.70% 0.01% 1.18% 3.09% 1.84% 1.94% -
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 37.81 23.19 25.79 28.65 34.70 26.84 26.48 6.11%
EPS 9.60 3.53 0.02 2.43 7.87 4.56 4.72 12.54%
DPS 1.50 1.50 0.50 1.50 5.00 3.00 3.00 -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 37.80 23.18 25.78 28.63 34.70 26.84 26.48 6.10%
EPS 9.60 3.53 0.02 2.43 7.87 4.56 4.72 12.54%
DPS 1.50 1.50 0.50 1.50 5.00 3.00 3.00 -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 4.76 6.47 6.20 7.82 7.49 8.94 9.44 -10.77%
P/EPS 18.74 42.44 7,069.05 92.23 33.03 52.69 52.94 -15.87%
EY 5.33 2.36 0.01 1.08 3.03 1.90 1.89 18.84%
DY 0.83 1.00 0.31 0.67 1.92 1.25 1.20 -5.95%
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 5.24 6.77 5.74 7.85 7.49 9.13 7.67 -6.14%
P/EPS 20.62 44.42 6,538.87 92.64 33.03 53.78 42.98 -11.51%
EY 4.85 2.25 0.02 1.08 3.03 1.86 2.33 12.98%
DY 0.76 0.96 0.34 0.67 1.92 1.22 1.48 -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