[HSPLANT] YoY 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- -74.54%
YoY- -86.34%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
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 181,071 83,570 79,976 107,875 133,508 110,556 98,054 10.75%
PBT 62,799 31,356 -4,644 7,159 39,664 27,951 23,046 18.16%
Tax -15,377 2,923 357 -3,218 -10,806 -8,157 -6,757 14.67%
NP 47,422 34,279 -4,287 3,941 28,858 19,794 16,289 19.47%
-
NP to SH 47,422 34,279 -4,287 3,941 28,858 19,794 16,289 19.47%
-
Tax Rate 24.49% -9.32% - 44.95% 27.24% 29.18% 29.32% -
Total Cost 133,649 49,291 84,263 103,934 104,650 90,762 81,765 8.52%
-
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 % 25.29% 34.99% 0.00% 304.37% 138.61% 121.25% 147.34% -
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 26.19% 41.02% -5.36% 3.65% 21.62% 17.90% 16.61% -
ROE 2.71% 2.06% -0.26% 0.24% 1.41% 1.00% 0.84% -
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 22.64 10.45 10.00 13.49 16.69 13.82 12.26 10.75%
EPS 5.93 4.29 -0.54 0.49 3.61 2.48 2.04 19.44%
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 22.63 10.45 10.00 13.48 16.69 13.82 12.26 10.74%
EPS 5.93 4.28 -0.54 0.49 3.61 2.48 2.04 19.44%
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 7.95 14.35 16.00 16.61 15.58 17.37 20.40 -14.52%
P/EPS 30.35 34.99 -298.46 454.53 72.08 97.00 122.78 -20.76%
EY 3.29 2.86 -0.34 0.22 1.39 1.03 0.81 26.28%
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 8.74 15.02 14.80 16.68 15.58 17.73 16.56 -10.09%
P/EPS 33.39 36.63 -276.08 456.56 72.08 99.02 99.70 -16.65%
EY 2.99 2.73 -0.36 0.22 1.39 1.01 1.00 20.00%
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