[HSPLANT] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 32.74%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 110,556 104,162 120,203 102,806 98,054 113,812 126,727 -8.70%
PBT 27,951 22,925 37,986 30,115 23,046 29,079 49,887 -32.06%
Tax -8,157 -6,276 -942 -8,493 -6,757 -7,586 -13,964 -30.14%
NP 19,794 16,649 37,044 21,622 16,289 21,493 35,923 -32.81%
-
NP to SH 19,794 16,649 37,044 21,622 16,289 21,493 35,923 -32.81%
-
Tax Rate 29.18% 27.38% 2.48% 28.20% 29.32% 26.09% 27.99% -
Total Cost 90,762 87,513 83,159 81,184 81,765 92,319 90,804 -0.03%
-
Net Worth 1,976,000 1,960,000 1,984,000 1,944,000 1,944,000 1,928,000 1,952,000 0.81%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 24,000 - 40,000 - 24,000 - 40,000 -28.88%
Div Payout % 121.25% - 107.98% - 147.34% - 111.35% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,976,000 1,960,000 1,984,000 1,944,000 1,944,000 1,928,000 1,952,000 0.81%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.90% 15.98% 30.82% 21.03% 16.61% 18.88% 28.35% -
ROE 1.00% 0.85% 1.87% 1.11% 0.84% 1.11% 1.84% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.82 13.02 15.03 12.85 12.26 14.23 15.84 -8.70%
EPS 2.48 2.08 4.63 2.70 2.04 2.69 4.49 -32.70%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 5.00 -28.88%
NAPS 2.47 2.45 2.48 2.43 2.43 2.41 2.44 0.81%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.82 13.02 15.03 12.85 12.26 14.23 15.84 -8.70%
EPS 2.48 2.08 4.63 2.70 2.04 2.69 4.49 -32.70%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 5.00 -28.88%
NAPS 2.47 2.45 2.48 2.43 2.43 2.41 2.44 0.81%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.40 2.42 2.40 2.28 2.50 2.60 2.51 -
P/RPS 17.37 18.59 15.97 17.74 20.40 18.28 15.85 6.30%
P/EPS 97.00 116.28 51.83 84.36 122.78 96.78 55.90 44.45%
EY 1.03 0.86 1.93 1.19 0.81 1.03 1.79 -30.84%
DY 1.25 0.00 2.08 0.00 1.20 0.00 1.99 -26.67%
P/NAPS 0.97 0.99 0.97 0.94 1.03 1.08 1.03 -3.92%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 23/02/16 24/11/15 25/08/15 25/05/15 23/02/15 -
Price 2.45 2.35 2.49 2.41 2.03 2.60 2.65 -
P/RPS 17.73 18.05 16.57 18.75 16.56 18.28 16.73 3.94%
P/EPS 99.02 112.92 53.77 89.17 99.70 96.78 59.02 41.23%
EY 1.01 0.89 1.86 1.12 1.00 1.03 1.69 -29.07%
DY 1.22 0.00 2.01 0.00 1.48 0.00 1.89 -25.32%
P/NAPS 0.99 0.96 1.00 0.99 0.84 1.08 1.09 -6.21%

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