[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -22.51%
YoY- 44.42%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 555,072 521,586 555,220 576,408 503,427 499,845 429,436 18.60%
PBT 178,658 159,376 170,210 130,576 167,146 143,690 101,752 45.39%
Tax -43,835 -40,880 -44,276 -34,396 -43,028 -38,164 -28,866 32.01%
NP 134,823 118,496 125,934 96,180 124,118 105,526 72,886 50.51%
-
NP to SH 134,823 118,496 125,934 96,180 124,118 105,526 72,886 50.51%
-
Tax Rate 24.54% 25.65% 26.01% 26.34% 25.74% 26.56% 28.37% -
Total Cost 420,249 403,090 429,286 480,228 379,309 394,318 356,550 11.54%
-
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 87,966 53,333 80,000 - 88,000 32,000 48,000 49.59%
Div Payout % 65.25% 45.01% 63.53% - 70.90% 30.32% 65.86% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 24.29% 22.72% 22.68% 16.69% 24.65% 21.11% 16.97% -
ROE 6.51% 5.85% 6.17% 6.01% 6.08% 5.30% 3.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.41 65.20 69.40 72.05 62.93 62.48 53.68 18.63%
EPS 16.86 14.81 15.74 12.04 15.52 13.20 9.12 50.46%
DPS 11.00 6.67 10.00 0.00 11.00 4.00 6.00 49.62%
NAPS 2.59 2.53 2.55 2.00 2.55 2.49 2.47 3.20%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.38 65.20 69.40 72.05 62.93 62.48 53.68 18.59%
EPS 16.85 14.81 15.74 12.04 15.52 13.20 9.12 50.40%
DPS 11.00 6.67 10.00 0.00 11.00 4.00 6.00 49.62%
NAPS 2.589 2.53 2.55 2.00 2.55 2.49 2.47 3.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.55 2.65 2.60 2.59 2.52 2.40 2.40 -
P/RPS 3.67 4.06 3.75 3.59 4.00 3.84 4.47 -12.28%
P/EPS 15.13 17.89 16.52 21.54 16.24 18.19 26.34 -30.82%
EY 6.61 5.59 6.05 4.64 6.16 5.50 3.80 44.49%
DY 4.31 2.52 3.85 0.00 4.37 1.67 2.50 43.63%
P/NAPS 0.98 1.05 1.02 1.30 0.99 0.96 0.97 0.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.49 2.58 2.60 2.61 2.65 2.43 2.45 -
P/RPS 3.59 3.96 3.75 3.62 4.21 3.89 4.56 -14.70%
P/EPS 14.77 17.42 16.52 21.71 17.08 18.42 26.89 -32.85%
EY 6.77 5.74 6.05 4.61 5.85 5.43 3.72 48.89%
DY 4.42 2.58 3.85 0.00 4.15 1.65 2.45 48.03%
P/NAPS 0.96 1.02 1.02 1.31 1.04 0.98 0.99 -2.02%

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