[HSPLANT] QoQ Annualized 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- 13.78%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 392,882 458,150 484,800 555,072 521,586 555,220 576,408 -22.53%
PBT 36,216 59,104 89,572 178,658 159,376 170,210 130,576 -57.43%
Tax -5,509 -20,260 -27,648 -43,835 -40,880 -44,276 -34,396 -70.47%
NP 30,706 38,844 61,924 134,823 118,496 125,934 96,180 -53.25%
-
NP to SH 30,706 38,844 61,924 134,823 118,496 125,934 96,180 -53.25%
-
Tax Rate 15.21% 34.28% 30.87% 24.54% 25.65% 26.01% 26.34% -
Total Cost 362,176 419,306 422,876 420,249 403,090 429,286 480,228 -17.13%
-
Net Worth 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 1.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 15,993 23,990 - 87,966 53,333 80,000 - -
Div Payout % 52.09% 61.76% - 65.25% 45.01% 63.53% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,631,365 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 1.30%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.82% 8.48% 12.77% 24.29% 22.72% 22.68% 16.69% -
ROE 1.88% 2.37% 3.80% 6.51% 5.85% 6.17% 6.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.13 57.29 60.62 69.41 65.20 69.40 72.05 -22.51%
EPS 3.84 4.86 7.76 16.86 14.81 15.74 12.04 -53.28%
DPS 2.00 3.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 2.04 2.05 2.04 2.59 2.53 2.55 2.00 1.32%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.11 57.27 60.60 69.38 65.20 69.40 72.05 -22.53%
EPS 3.84 4.86 7.74 16.85 14.81 15.74 12.04 -53.28%
DPS 2.00 3.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 2.0392 2.0492 2.0392 2.589 2.53 2.55 2.00 1.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.21 2.24 2.49 2.55 2.65 2.60 2.59 -
P/RPS 4.50 3.91 4.11 3.67 4.06 3.75 3.59 16.23%
P/EPS 57.55 46.12 32.16 15.13 17.89 16.52 21.54 92.43%
EY 1.74 2.17 3.11 6.61 5.59 6.05 4.64 -47.96%
DY 0.90 1.34 0.00 4.31 2.52 3.85 0.00 -
P/NAPS 1.08 1.09 1.22 0.98 1.05 1.02 1.30 -11.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 -
Price 1.74 2.25 2.42 2.49 2.58 2.60 2.61 -
P/RPS 3.54 3.93 3.99 3.59 3.96 3.75 3.62 -1.47%
P/EPS 45.31 46.32 31.25 14.77 17.42 16.52 21.71 63.24%
EY 2.21 2.16 3.20 6.77 5.74 6.05 4.61 -38.71%
DY 1.15 1.33 0.00 4.42 2.58 3.85 0.00 -
P/NAPS 0.85 1.10 1.19 0.96 1.02 1.02 1.31 -25.03%

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