[HSPLANT] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.78%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 441,399 461,998 470,952 495,566 511,594 503,386 480,390 -5.48%
PBT 132,127 134,144 147,770 176,068 184,543 193,603 167,692 -14.68%
Tax -36,800 -36,968 -40,190 -47,756 -52,557 -54,745 -47,922 -16.12%
NP 95,327 97,176 107,580 128,312 131,986 138,858 119,770 -14.10%
-
NP to SH 95,327 97,176 107,580 128,312 131,986 138,858 119,770 -14.10%
-
Tax Rate 27.85% 27.56% 27.20% 27.12% 28.48% 28.28% 28.58% -
Total Cost 346,072 364,822 363,372 367,254 379,608 364,528 360,620 -2.70%
-
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 64,000 64,000 88,000 88,000 104,000 104,000 80,000 -13.81%
Div Payout % 67.14% 65.86% 81.80% 68.58% 78.80% 74.90% 66.79% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,944,000 1,944,000 1,928,000 1,952,000 1,912,000 1,936,000 1,912,000 1.11%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.60% 21.03% 22.84% 25.89% 25.80% 27.58% 24.93% -
ROE 4.90% 5.00% 5.58% 6.57% 6.90% 7.17% 6.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.17 57.75 58.87 61.95 63.95 62.92 60.05 -5.48%
EPS 11.92 12.15 13.45 16.04 16.50 17.36 14.97 -14.07%
DPS 8.00 8.00 11.00 11.00 13.00 13.00 10.00 -13.81%
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.17 57.75 58.87 61.95 63.95 62.92 60.05 -5.48%
EPS 11.92 12.15 13.45 16.04 16.50 17.36 14.97 -14.07%
DPS 8.00 8.00 11.00 11.00 13.00 13.00 10.00 -13.81%
NAPS 2.43 2.43 2.41 2.44 2.39 2.42 2.39 1.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.28 2.50 2.60 2.51 2.53 2.74 2.71 -
P/RPS 4.13 4.33 4.42 4.05 3.96 4.35 4.51 -5.69%
P/EPS 19.13 20.58 19.33 15.65 15.33 15.79 18.10 3.75%
EY 5.23 4.86 5.17 6.39 6.52 6.33 5.52 -3.53%
DY 3.51 3.20 4.23 4.38 5.14 4.74 3.69 -3.27%
P/NAPS 0.94 1.03 1.08 1.03 1.06 1.13 1.13 -11.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 25/05/15 23/02/15 12/11/14 26/08/14 27/05/14 -
Price 2.41 2.03 2.60 2.65 2.60 2.55 2.77 -
P/RPS 4.37 3.52 4.42 4.28 4.07 4.05 4.61 -3.49%
P/EPS 20.23 16.71 19.33 16.52 15.76 14.69 18.50 6.13%
EY 4.94 5.98 5.17 6.05 6.35 6.81 5.40 -5.75%
DY 3.32 3.94 4.23 4.15 5.00 5.10 3.61 -5.42%
P/NAPS 0.99 0.84 1.08 1.09 1.09 1.05 1.16 -10.01%

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