[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.16%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 419,562 423,732 455,248 495,566 491,785 490,868 553,704 -16.87%
PBT 109,653 104,250 116,316 176,068 168,241 188,098 229,508 -38.85%
Tax -30,448 -28,686 -30,344 -47,756 -45,056 -50,262 -60,608 -36.77%
NP 79,205 75,564 85,972 128,312 123,185 137,836 168,900 -39.61%
-
NP to SH 79,205 75,564 85,972 128,312 123,185 137,836 168,900 -39.61%
-
Tax Rate 27.77% 27.52% 26.09% 27.12% 26.78% 26.72% 26.41% -
Total Cost 340,357 348,168 369,276 367,254 368,600 353,032 384,804 -7.84%
-
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 32,000 48,000 - 88,000 64,000 96,000 - -
Div Payout % 40.40% 63.52% - 68.58% 51.95% 69.65% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.88% 17.83% 18.88% 25.89% 25.05% 28.08% 30.50% -
ROE 4.07% 3.89% 4.46% 6.57% 6.44% 7.12% 8.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.45 52.97 56.91 61.95 61.47 61.36 69.21 -16.86%
EPS 9.91 9.44 10.76 16.04 15.40 17.24 21.12 -39.58%
DPS 4.00 6.00 0.00 11.00 8.00 12.00 0.00 -
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.45 52.97 56.91 61.95 61.47 61.36 69.21 -16.86%
EPS 9.91 9.44 10.76 16.04 15.40 17.24 21.12 -39.58%
DPS 4.00 6.00 0.00 11.00 8.00 12.00 0.00 -
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.28 2.50 2.60 2.51 2.53 2.74 2.71 -
P/RPS 4.35 4.72 4.57 4.05 4.12 4.47 3.92 7.17%
P/EPS 23.03 26.47 24.19 15.65 16.43 15.90 12.84 47.57%
EY 4.34 3.78 4.13 6.39 6.09 6.29 7.79 -32.26%
DY 1.75 2.40 0.00 4.38 3.16 4.38 0.00 -
P/NAPS 0.94 1.03 1.08 1.03 1.06 1.13 1.13 -11.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 25/05/15 23/02/15 12/11/14 26/08/14 27/05/14 -
Price 2.41 2.03 2.60 2.65 2.60 2.55 2.77 -
P/RPS 4.60 3.83 4.57 4.28 4.23 4.16 4.00 9.75%
P/EPS 24.34 21.49 24.19 16.52 16.89 14.80 13.12 50.92%
EY 4.11 4.65 4.13 6.05 5.92 6.76 7.62 -33.71%
DY 1.66 2.96 0.00 4.15 3.08 4.71 0.00 -
P/NAPS 0.99 0.84 1.08 1.09 1.09 1.05 1.16 -10.01%

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