[HSPLANT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 0.73%

YoY- 8.62%

Quarter Report

QtrlyReport 31 Dec 2017 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	458,544	506,537	532,170	555,072	519,733	566,319	543,367	-10.68%
YoY %	-9.47%	-4.82%	-4.13%	6.80%	-8.23%	4.22%	-	-
Horiz. %	84.39%	93.22%	97.94%	102.15%	95.65%	104.22%	100.00%	-
PBT	86,288	123,105	155,610	178,658	178,910	201,375	176,865	-37.99%
YoY %	-29.91%	-20.89%	-12.90%	-0.14%	-11.16%	13.86%	-	-
Horiz. %	48.79%	69.60%	87.98%	101.01%	101.16%	113.86%	100.00%	-
Tax	-17,307	-31,827	-39,415	-43,835	-45,065	-50,733	-45,351	-47.35%
YoY %	45.62%	19.25%	10.08%	2.73%	11.17%	-11.87%	-	-
Horiz. %	38.16%	70.18%	86.91%	96.66%	99.37%	111.87%	100.00%	-
NP	68,981	91,278	116,195	134,823	133,845	150,642	131,514	-34.93%
YoY %	-24.43%	-21.44%	-13.82%	0.73%	-11.15%	14.54%	-	-
Horiz. %	52.45%	69.41%	88.35%	102.52%	101.77%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,981	91,278	116,195	134,823	133,845	150,642	131,514	-34.93%
YoY %	-24.43%	-21.44%	-13.82%	0.73%	-11.15%	14.54%	-	-
Horiz. %	52.45%	69.41%	88.35%	102.52%	101.77%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.06%	25.85%	25.33%	24.54%	25.19%	25.19%	25.64%	-
YoY %	-22.40%	2.05%	3.22%	-2.58%	0.00%	-1.76%	-	-
Horiz. %	78.24%	100.82%	98.79%	95.71%	98.24%	98.24%	100.00%	-
Total Cost	389,563	415,259	415,975	420,249	385,888	415,677	411,853	-3.63%
YoY %	-6.19%	-0.17%	-1.02%	8.90%	-7.17%	0.93%	-	-
Horiz. %	94.59%	100.83%	101.00%	102.04%	93.70%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,365	1,639,366	1,631,369	2,071,202	2,023,999	2,039,999	1,600,000	1.30%
YoY %	-0.49%	0.49%	-21.24%	2.33%	-0.78%	27.50%	-	-
Horiz. %	101.96%	102.46%	101.96%	129.45%	126.50%	127.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	59,976	59,976	87,981	87,981	104,000	104,000	88,000	-22.53%
YoY %	0.00%	-31.83%	0.00%	-15.40%	0.00%	18.18%	-	-
Horiz. %	68.15%	68.15%	99.98%	99.98%	118.18%	118.18%	100.00%	-
Div Payout %	86.95%	65.71%	75.72%	65.26%	77.70%	69.04%	66.91%	-
YoY %	32.32%	-13.22%	16.03%	-16.01%	12.54%	3.18%	-	-
Horiz. %	129.95%	98.21%	113.17%	97.53%	116.13%	103.18%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,631,365	1,639,366	1,631,369	2,071,202	2,023,999	2,039,999	1,600,000	1.30%
YoY %	-0.49%	0.49%	-21.24%	2.33%	-0.78%	27.50%	-	-
Horiz. %	101.96%	102.46%	101.96%	129.45%	126.50%	127.50%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	800,000	800,000	800,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	15.04%	18.02%	21.83%	24.29%	25.75%	26.60%	24.20%	-
YoY %	-16.54%	-17.45%	-10.13%	-5.67%	-3.20%	9.92%	-	-
Horiz. %	62.15%	74.46%	90.21%	100.37%	106.40%	109.92%	100.00%	-
ROE	4.23%	5.57%	7.12%	6.51%	6.61%	7.38%	8.22%	-
YoY %	-24.06%	-21.77%	9.37%	-1.51%	-10.43%	-10.22%	-	-
Horiz. %	51.46%	67.76%	86.62%	79.20%	80.41%	89.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	57.34	63.34	66.55	69.41	64.97	70.79	67.92	-10.66%
YoY %	-9.47%	-4.82%	-4.12%	6.83%	-8.22%	4.23%	-	-
Horiz. %	84.42%	93.26%	97.98%	102.19%	95.66%	104.23%	100.00%	-
EPS	8.63	11.41	14.53	16.86	16.73	18.83	16.44	-34.90%
YoY %	-24.36%	-21.47%	-13.82%	0.78%	-11.15%	14.54%	-	-
Horiz. %	52.49%	69.40%	88.38%	102.55%	101.76%	114.54%	100.00%	-
DPS	7.50	7.50	11.00	11.00	13.00	13.00	11.00	-22.51%
YoY %	0.00%	-31.82%	0.00%	-15.38%	0.00%	18.18%	-	-
Horiz. %	68.18%	68.18%	100.00%	100.00%	118.18%	118.18%	100.00%	-
NAPS	2.04	2.05	2.04	2.59	2.53	2.55	2.00	1.32%
YoY %	-0.49%	0.49%	-21.24%	2.37%	-0.78%	27.50%	-	-
Horiz. %	102.00%	102.50%	102.00%	129.50%	126.50%	127.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	57.32	63.32	66.52	69.38	64.97	70.79	67.92	-10.68%
YoY %	-9.48%	-4.81%	-4.12%	6.79%	-8.22%	4.23%	-	-
Horiz. %	84.39%	93.23%	97.94%	102.15%	95.66%	104.23%	100.00%	-
EPS	8.62	11.41	14.52	16.85	16.73	18.83	16.44	-34.95%
YoY %	-24.45%	-21.42%	-13.83%	0.72%	-11.15%	14.54%	-	-
Horiz. %	52.43%	69.40%	88.32%	102.49%	101.76%	114.54%	100.00%	-
DPS	7.50	7.50	11.00	11.00	13.00	13.00	11.00	-22.51%
YoY %	0.00%	-31.82%	0.00%	-15.38%	0.00%	18.18%	-	-
Horiz. %	68.18%	68.18%	100.00%	100.00%	118.18%	118.18%	100.00%	-
NAPS	2.0392	2.0492	2.0392	2.589	2.53	2.55	2.00	1.30%
YoY %	-0.49%	0.49%	-21.24%	2.33%	-0.78%	27.50%	-	-
Horiz. %	101.96%	102.46%	101.96%	129.45%	126.50%	127.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.21	2.24	2.49	2.55	2.65	2.60	2.59	-
P/RPS	3.85	3.54	3.74	3.67	4.08	3.67	3.81	0.69%
YoY %	8.76%	-5.35%	1.91%	-10.05%	11.17%	-3.67%	-	-
Horiz. %	101.05%	92.91%	98.16%	96.33%	107.09%	96.33%	100.00%	-
P/EPS	25.62	19.62	17.14	15.13	15.84	13.81	15.75	38.27%
YoY %	30.58%	14.47%	13.28%	-4.48%	14.70%	-12.32%	-	-
Horiz. %	162.67%	124.57%	108.83%	96.06%	100.57%	87.68%	100.00%	-
EY	3.90	5.10	5.84	6.61	6.31	7.24	6.35	-27.72%
YoY %	-23.53%	-12.67%	-11.65%	4.75%	-12.85%	14.02%	-	-
Horiz. %	61.42%	80.31%	91.97%	104.09%	99.37%	114.02%	100.00%	-
DY	3.39	3.35	4.42	4.31	4.91	5.00	4.25	-13.97%
YoY %	1.19%	-24.21%	2.55%	-12.22%	-1.80%	17.65%	-	-
Horiz. %	79.76%	78.82%	104.00%	101.41%	115.53%	117.65%	100.00%	-
P/NAPS	1.08	1.09	1.22	0.98	1.05	1.02	1.30	-11.61%
YoY %	-0.92%	-10.66%	24.49%	-6.67%	2.94%	-21.54%	-	-
Horiz. %	83.08%	83.85%	93.85%	75.38%	80.77%	78.46%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	28/08/18	28/05/18	27/02/18	20/11/17	23/08/17	24/05/17	-
Price	1.74	2.25	2.42	2.49	2.58	2.60	2.61	-
P/RPS	3.03	3.55	3.64	3.59	3.97	3.67	3.84	-14.59%
YoY %	-14.65%	-2.47%	1.39%	-9.57%	8.17%	-4.43%	-	-
Horiz. %	78.91%	92.45%	94.79%	93.49%	103.39%	95.57%	100.00%	-
P/EPS	20.17	19.71	16.66	14.77	15.42	13.81	15.88	17.26%
YoY %	2.33%	18.31%	12.80%	-4.22%	11.66%	-13.04%	-	-
Horiz. %	127.02%	124.12%	104.91%	93.01%	97.10%	86.96%	100.00%	-
EY	4.96	5.07	6.00	6.77	6.48	7.24	6.30	-14.72%
YoY %	-2.17%	-15.50%	-11.37%	4.48%	-10.50%	14.92%	-	-
Horiz. %	78.73%	80.48%	95.24%	107.46%	102.86%	114.92%	100.00%	-
DY	4.31	3.33	4.55	4.42	5.04	5.00	4.21	1.57%
YoY %	29.43%	-26.81%	2.94%	-12.30%	0.80%	18.76%	-	-
Horiz. %	102.38%	79.10%	108.08%	104.99%	119.71%	118.76%	100.00%	-
P/NAPS	0.85	1.10	1.19	0.96	1.02	1.02	1.31	-25.03%
YoY %	-22.73%	-7.56%	23.96%	-5.88%	0.00%	-22.14%	-	-
Horiz. %	64.89%	83.97%	90.84%	73.28%	77.86%	77.86%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:20:00

EMA 5

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

10 Mins

SELL

2024-06-26 11:30:00

EMA 5

10 Mins

BUY

2024-06-26 11:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.185

-0.01

267,874,000

INGENIEU

0.065

0.00

223,336,100

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXV

0.15

+0.005

190,687,200

HSI-CXF

0.12

0.00

148,839,900

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

91,126,600

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.75

+0.055

63,162,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.94

+0.34

76,600

VSTECS

4.26

+0.26

1,607,300

PANAMY

20.26

+0.26

4,900

PETGAS

18.26

+0.22

125,100

AJI

15.38

+0.18

107,900

HLFG

17.38

+0.18

94,700

YTLPOWR

4.83

+0.16

13,828,200

NOTION

2.21

+0.15

19,953,700

MBMR

5.35

+0.15

251,400

More gainer Stocks

NESTLE

121.30

-1.20

28,000

KESM

6.90

-0.28

85,700

KLK

20.72

-0.26

431,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

CARLSBG

18.62

-0.14

72,600

PETDAG

17.08

-0.12

306,500

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More