[HSPLANT] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.23%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 107,875 121,200 163,882 113,580 133,508 144,102 128,543 -11.05%
PBT 7,159 22,393 59,126 34,427 39,664 32,644 59,378 -75.68%
Tax -3,218 -6,912 -13,175 -8,522 -10,806 -8,599 -14,405 -63.28%
NP 3,941 15,481 45,951 25,905 28,858 24,045 44,973 -80.35%
-
NP to SH 3,941 15,481 45,951 25,905 28,858 24,045 44,973 -80.35%
-
Tax Rate 44.95% 30.87% 22.28% 24.75% 27.24% 26.34% 24.26% -
Total Cost 103,934 105,719 117,931 87,675 104,650 120,057 83,570 15.69%
-
Net Worth 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 -13.59%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,995 - 47,981 - 40,000 - 64,000 -67.35%
Div Payout % 304.37% - 104.42% - 138.61% - 142.31% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,639,366 1,631,369 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 -13.59%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.65% 12.77% 28.04% 22.81% 21.62% 16.69% 34.99% -
ROE 0.24% 0.95% 2.22% 1.28% 1.41% 1.50% 2.20% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.49 15.16 20.49 14.20 16.69 18.01 16.07 -11.04%
EPS 0.49 1.94 5.75 3.24 3.61 3.01 5.62 -80.42%
DPS 1.50 0.00 6.00 0.00 5.00 0.00 8.00 -67.34%
NAPS 2.05 2.04 2.59 2.53 2.55 2.00 2.55 -13.57%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.48 15.15 20.49 14.20 16.69 18.01 16.07 -11.08%
EPS 0.49 1.94 5.74 3.24 3.61 3.01 5.62 -80.42%
DPS 1.50 0.00 6.00 0.00 5.00 0.00 8.00 -67.34%
NAPS 2.0492 2.0392 2.589 2.53 2.55 2.00 2.55 -13.59%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.24 2.49 2.55 2.65 2.60 2.59 2.52 -
P/RPS 16.61 16.43 12.44 18.67 15.58 14.38 15.68 3.92%
P/EPS 454.53 128.62 44.38 81.84 72.08 86.17 44.83 370.44%
EY 0.22 0.78 2.25 1.22 1.39 1.16 2.23 -78.73%
DY 0.67 0.00 2.35 0.00 1.92 0.00 3.17 -64.61%
P/NAPS 1.09 1.22 0.98 1.05 1.02 1.30 0.99 6.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 -
Price 2.25 2.42 2.49 2.58 2.60 2.61 2.65 -
P/RPS 16.68 15.97 12.15 18.17 15.58 14.49 16.49 0.76%
P/EPS 456.56 125.01 43.33 79.68 72.08 86.84 47.14 356.25%
EY 0.22 0.80 2.31 1.26 1.39 1.15 2.12 -78.00%
DY 0.67 0.00 2.41 0.00 1.92 0.00 3.02 -63.45%
P/NAPS 1.10 1.19 0.96 1.02 1.02 1.31 1.04 3.82%

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