[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 161.87%
YoY- 72.78%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 121,200 555,072 391,190 277,610 144,102 503,427 374,884 -52.92%
PBT 22,393 178,658 119,532 85,105 32,644 167,146 107,768 -64.95%
Tax -6,912 -43,835 -30,660 -22,138 -8,599 -43,028 -28,623 -61.25%
NP 15,481 134,823 88,872 62,967 24,045 124,118 79,145 -66.33%
-
NP to SH 15,481 134,823 88,872 62,967 24,045 124,118 79,145 -66.33%
-
Tax Rate 30.87% 24.54% 25.65% 26.01% 26.34% 25.74% 26.56% -
Total Cost 105,719 420,249 302,318 214,643 120,057 379,309 295,739 -49.66%
-
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 87,966 40,000 40,000 - 88,000 24,000 -
Div Payout % - 65.25% 45.01% 63.53% - 70.90% 30.32% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 -12.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.77% 24.29% 22.72% 22.68% 16.69% 24.65% 21.11% -
ROE 0.95% 6.51% 4.39% 3.09% 1.50% 6.08% 3.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.16 69.41 48.90 34.70 18.01 62.93 46.86 -52.90%
EPS 1.94 16.86 11.11 7.87 3.01 15.52 9.90 -66.29%
DPS 0.00 11.00 5.00 5.00 0.00 11.00 3.00 -
NAPS 2.04 2.59 2.53 2.55 2.00 2.55 2.49 -12.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.15 69.38 48.90 34.70 18.01 62.93 46.86 -52.92%
EPS 1.94 16.85 11.11 7.87 3.01 15.52 9.90 -66.29%
DPS 0.00 11.00 5.00 5.00 0.00 11.00 3.00 -
NAPS 2.0392 2.589 2.53 2.55 2.00 2.55 2.49 -12.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.49 2.55 2.65 2.60 2.59 2.52 2.40 -
P/RPS 16.43 3.67 5.42 7.49 14.38 4.00 5.12 117.71%
P/EPS 128.62 15.13 23.85 33.03 86.17 16.24 24.26 204.35%
EY 0.78 6.61 4.19 3.03 1.16 6.16 4.12 -67.06%
DY 0.00 4.31 1.89 1.92 0.00 4.37 1.25 -
P/NAPS 1.22 0.98 1.05 1.02 1.30 0.99 0.96 17.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 -
Price 2.42 2.49 2.58 2.60 2.61 2.65 2.43 -
P/RPS 15.97 3.59 5.28 7.49 14.49 4.21 5.19 111.70%
P/EPS 125.01 14.77 23.22 33.03 86.84 17.08 24.56 196.19%
EY 0.80 6.77 4.31 3.03 1.15 5.85 4.07 -66.22%
DY 0.00 4.42 1.94 1.92 0.00 4.15 1.23 -
P/NAPS 1.19 0.96 1.02 1.02 1.31 1.04 0.98 13.83%

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