[HSPLANT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.18%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 390,756 555,072 503,427 434,875 495,566 443,321 526,499 -4.84%
PBT 37,151 178,658 167,146 120,226 176,068 137,674 190,688 -23.85%
Tax -8,042 -43,835 -43,028 -23,778 -47,756 -40,160 -50,353 -26.33%
NP 29,109 134,823 124,118 96,448 128,312 97,514 140,335 -23.05%
-
NP to SH 29,109 134,823 124,118 96,448 128,312 97,514 140,335 -23.05%
-
Tax Rate 21.65% 24.54% 25.74% 19.78% 27.12% 29.17% 26.41% -
Total Cost 361,647 420,249 379,309 338,427 367,254 345,807 386,164 -1.08%
-
Net Worth 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 -2.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 19,992 87,981 88,000 64,000 88,000 80,000 88,000 -21.87%
Div Payout % 68.68% 65.26% 70.90% 66.36% 68.58% 82.04% 62.71% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 -2.32%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.45% 24.29% 24.65% 22.18% 25.89% 22.00% 26.65% -
ROE 1.78% 6.51% 6.08% 4.86% 6.57% 5.08% 7.43% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 48.86 69.41 62.93 54.36 61.95 55.42 65.81 -4.84%
EPS 3.64 16.86 15.51 12.06 16.04 12.19 17.54 -23.04%
DPS 2.50 11.00 11.00 8.00 11.00 10.00 11.00 -21.87%
NAPS 2.05 2.59 2.55 2.48 2.44 2.40 2.36 -2.31%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 48.84 69.38 62.93 54.36 61.95 55.42 65.81 -4.84%
EPS 3.64 16.85 15.51 12.06 16.04 12.19 17.54 -23.04%
DPS 2.50 11.00 11.00 8.00 11.00 10.00 11.00 -21.87%
NAPS 2.0492 2.589 2.55 2.48 2.44 2.40 2.36 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.64 2.55 2.52 2.40 2.51 2.68 2.82 -
P/RPS 3.36 3.67 4.00 4.42 4.05 4.84 4.28 -3.95%
P/EPS 45.05 15.13 16.24 19.91 15.65 21.99 16.08 18.72%
EY 2.22 6.61 6.16 5.02 6.39 4.55 6.22 -15.77%
DY 1.52 4.31 4.37 3.33 4.38 3.73 3.90 -14.52%
P/NAPS 0.80 0.98 0.99 0.97 1.03 1.12 1.19 -6.40%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 23/02/16 23/02/15 26/02/14 28/02/13 -
Price 1.94 2.49 2.65 2.49 2.65 2.59 2.75 -
P/RPS 3.97 3.59 4.21 4.58 4.28 4.67 4.18 -0.85%
P/EPS 53.30 14.77 17.08 20.65 16.52 21.25 15.68 22.60%
EY 1.88 6.77 5.85 4.84 6.05 4.71 6.38 -18.41%
DY 1.29 4.42 4.15 3.21 4.15 3.86 4.00 -17.18%
P/NAPS 0.95 0.96 1.04 1.00 1.09 1.08 1.17 -3.41%

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