[HSPLANT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.96%
YoY- 43.57%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 555,072 519,733 566,319 543,367 503,427 495,087 437,727 17.10%
PBT 178,658 178,910 201,375 176,865 167,146 145,754 118,977 31.03%
Tax -43,835 -45,065 -50,733 -45,351 -43,028 -29,565 -23,868 49.80%
NP 134,823 133,845 150,642 131,514 124,118 116,189 95,109 26.11%
-
NP to SH 134,823 133,845 150,642 131,514 124,118 116,189 95,109 26.11%
-
Tax Rate 24.54% 25.19% 25.19% 25.64% 25.74% 20.28% 20.06% -
Total Cost 420,249 385,888 415,677 411,853 379,309 378,898 342,618 14.54%
-
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 87,981 104,000 104,000 88,000 88,000 64,000 64,000 23.56%
Div Payout % 65.26% 77.70% 69.04% 66.91% 70.90% 55.08% 67.29% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 24.29% 25.75% 26.60% 24.20% 24.65% 23.47% 21.73% -
ROE 6.51% 6.61% 7.38% 8.22% 6.08% 5.83% 4.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.41 64.97 70.79 67.92 62.93 61.89 54.72 17.12%
EPS 16.86 16.73 18.83 16.44 15.51 14.52 11.89 26.13%
DPS 11.00 13.00 13.00 11.00 11.00 8.00 8.00 23.58%
NAPS 2.59 2.53 2.55 2.00 2.55 2.49 2.47 3.20%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.38 64.97 70.79 67.92 62.93 61.89 54.72 17.09%
EPS 16.85 16.73 18.83 16.44 15.51 14.52 11.89 26.08%
DPS 11.00 13.00 13.00 11.00 11.00 8.00 8.00 23.58%
NAPS 2.589 2.53 2.55 2.00 2.55 2.49 2.47 3.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.55 2.65 2.60 2.59 2.52 2.40 2.40 -
P/RPS 3.67 4.08 3.67 3.81 4.00 3.88 4.39 -11.22%
P/EPS 15.13 15.84 13.81 15.75 16.24 16.52 20.19 -17.45%
EY 6.61 6.31 7.24 6.35 6.16 6.05 4.95 21.19%
DY 4.31 4.91 5.00 4.25 4.37 3.33 3.33 18.70%
P/NAPS 0.98 1.05 1.02 1.30 0.99 0.96 0.97 0.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.49 2.58 2.60 2.61 2.65 2.43 2.45 -
P/RPS 3.59 3.97 3.67 3.84 4.21 3.93 4.48 -13.69%
P/EPS 14.77 15.42 13.81 15.88 17.08 16.73 20.61 -19.86%
EY 6.77 6.48 7.24 6.30 5.85 5.98 4.85 24.82%
DY 4.42 5.04 5.00 4.21 4.15 3.29 3.27 22.18%
P/NAPS 0.96 1.02 1.02 1.31 1.04 0.98 0.99 -2.02%

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