[HSPLANT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 68.49%
YoY- -86.77%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 194,828 153,269 124,863 96,094 163,882 128,543 120,203 8.37%
PBT 118,160 50,147 31,581 9,989 59,126 59,378 37,986 20.79%
Tax -23,853 -13,196 -415 -3,910 -13,175 -14,405 -942 71.27%
NP 94,307 36,951 31,166 6,079 45,951 44,973 37,044 16.83%
-
NP to SH 94,307 36,951 31,166 6,079 45,951 44,973 37,044 16.83%
-
Tax Rate 20.19% 26.31% 1.31% 39.14% 22.28% 24.26% 2.48% -
Total Cost 100,521 116,318 93,697 90,015 117,931 83,570 83,159 3.20%
-
Net Worth 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 -0.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 123,951 43,982 15,993 7,996 47,981 64,000 40,000 20.72%
Div Payout % 131.43% 119.03% 51.32% 131.55% 104.42% 142.31% 107.98% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 1,984,000 -0.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 48.41% 24.11% 24.96% 6.33% 28.04% 34.99% 30.82% -
ROE 5.02% 2.16% 1.88% 0.37% 2.22% 2.20% 1.87% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.36 19.17 15.61 12.02 20.49 16.07 15.03 8.37%
EPS 11.79 4.62 3.90 0.76 5.75 5.62 4.63 16.84%
DPS 15.50 5.50 2.00 1.00 6.00 8.00 5.00 20.73%
NAPS 2.35 2.14 2.07 2.05 2.59 2.55 2.48 -0.89%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.35 19.16 15.61 12.01 20.49 16.07 15.03 8.36%
EPS 11.79 4.62 3.90 0.76 5.74 5.62 4.63 16.84%
DPS 15.49 5.50 2.00 1.00 6.00 8.00 5.00 20.71%
NAPS 2.3491 2.1392 2.0692 2.0492 2.589 2.55 2.48 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.97 1.80 2.13 1.64 2.55 2.52 2.40 -
P/RPS 8.09 9.39 13.64 13.65 12.44 15.68 15.97 -10.70%
P/EPS 16.70 38.96 54.65 215.74 44.38 44.83 51.83 -17.18%
EY 5.99 2.57 1.83 0.46 2.25 2.23 1.93 20.75%
DY 7.87 3.06 0.94 0.61 2.35 3.17 2.08 24.80%
P/NAPS 0.84 0.84 1.03 0.80 0.98 0.99 0.97 -2.36%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 24/02/20 26/02/19 27/02/18 22/02/17 23/02/16 -
Price 2.35 1.86 1.64 1.94 2.49 2.65 2.49 -
P/RPS 9.65 9.70 10.50 16.14 12.15 16.49 16.57 -8.60%
P/EPS 19.93 40.25 42.08 255.21 43.33 47.14 53.77 -15.23%
EY 5.02 2.48 2.38 0.39 2.31 2.12 1.86 17.97%
DY 6.60 2.96 1.22 0.52 2.41 3.02 2.01 21.89%
P/NAPS 1.00 0.87 0.79 0.95 0.96 1.04 1.00 0.00%

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
Post a Comment