[HSPLANT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 77.38%
YoY- 2.17%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 153,269 124,863 96,094 163,882 128,543 120,203 126,727 3.21%
PBT 50,147 31,581 9,989 59,126 59,378 37,986 49,887 0.08%
Tax -13,196 -415 -3,910 -13,175 -14,405 -942 -13,964 -0.93%
NP 36,951 31,166 6,079 45,951 44,973 37,044 35,923 0.47%
-
NP to SH 36,951 31,166 6,079 45,951 44,973 37,044 35,923 0.47%
-
Tax Rate 26.31% 1.31% 39.14% 22.28% 24.26% 2.48% 27.99% -
Total Cost 116,318 93,697 90,015 117,931 83,570 83,159 90,804 4.20%
-
Net Worth 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 -2.16%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 43,982 15,993 7,996 47,981 64,000 40,000 40,000 1.59%
Div Payout % 119.03% 51.32% 131.55% 104.42% 142.31% 107.98% 111.35% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 -2.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.11% 24.96% 6.33% 28.04% 34.99% 30.82% 28.35% -
ROE 2.16% 1.88% 0.37% 2.22% 2.20% 1.87% 1.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.17 15.61 12.02 20.49 16.07 15.03 15.84 3.22%
EPS 4.62 3.90 0.76 5.75 5.62 4.63 4.49 0.47%
DPS 5.50 2.00 1.00 6.00 8.00 5.00 5.00 1.59%
NAPS 2.14 2.07 2.05 2.59 2.55 2.48 2.44 -2.16%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.16 15.61 12.01 20.49 16.07 15.03 15.84 3.21%
EPS 4.62 3.90 0.76 5.74 5.62 4.63 4.49 0.47%
DPS 5.50 2.00 1.00 6.00 8.00 5.00 5.00 1.59%
NAPS 2.1392 2.0692 2.0492 2.589 2.55 2.48 2.44 -2.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.80 2.13 1.64 2.55 2.52 2.40 2.51 -
P/RPS 9.39 13.64 13.65 12.44 15.68 15.97 15.85 -8.34%
P/EPS 38.96 54.65 215.74 44.38 44.83 51.83 55.90 -5.83%
EY 2.57 1.83 0.46 2.25 2.23 1.93 1.79 6.20%
DY 3.06 0.94 0.61 2.35 3.17 2.08 1.99 7.42%
P/NAPS 0.84 1.03 0.80 0.98 0.99 0.97 1.03 -3.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 26/02/19 27/02/18 22/02/17 23/02/16 23/02/15 -
Price 1.86 1.64 1.94 2.49 2.65 2.49 2.65 -
P/RPS 9.70 10.50 16.14 12.15 16.49 16.57 16.73 -8.67%
P/EPS 40.25 42.08 255.21 43.33 47.14 53.77 59.02 -6.17%
EY 2.48 2.38 0.39 2.31 2.12 1.86 1.69 6.59%
DY 2.96 1.22 0.52 2.41 3.02 2.01 1.89 7.75%
P/NAPS 0.87 0.79 0.95 0.96 1.04 1.00 1.09 -3.68%

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