[HSPLANT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -37.83%
YoY- -84.43%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 418,598 389,829 367,927 395,826 390,756 458,544 506,537 -11.90%
PBT 36,559 14,967 10,060 21,863 37,151 86,288 123,105 -55.38%
Tax -5,110 -8,605 -192 -3,767 -8,042 -17,307 -31,827 -70.36%
NP 31,449 6,362 9,868 18,096 29,109 68,981 91,278 -50.75%
-
NP to SH 31,449 6,362 9,868 18,096 29,109 68,981 91,278 -50.75%
-
Tax Rate 13.98% 57.49% 1.91% 17.23% 21.65% 20.06% 25.85% -
Total Cost 387,149 383,467 358,059 377,730 361,647 389,563 415,259 -4.55%
-
Net Worth 1,655,347 1,623,360 1,623,362 1,631,361 1,639,360 1,631,365 1,639,366 0.64%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,992 11,995 11,995 19,992 19,992 59,976 59,976 -51.82%
Div Payout % 63.57% 188.55% 121.56% 110.48% 68.68% 86.95% 65.71% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,655,347 1,623,360 1,623,362 1,631,361 1,639,360 1,631,365 1,639,366 0.64%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.51% 1.63% 2.68% 4.57% 7.45% 15.04% 18.02% -
ROE 1.90% 0.39% 0.61% 1.11% 1.78% 4.23% 5.57% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.35 48.75 46.01 49.50 48.86 57.34 63.34 -11.89%
EPS 3.93 0.80 1.23 2.26 3.64 8.63 11.41 -50.76%
DPS 2.50 1.50 1.50 2.50 2.50 7.50 7.50 -51.82%
NAPS 2.07 2.03 2.03 2.04 2.05 2.04 2.05 0.64%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.32 48.73 45.99 49.48 48.84 57.32 63.32 -11.91%
EPS 3.93 0.80 1.23 2.26 3.64 8.62 11.41 -50.76%
DPS 2.50 1.50 1.50 2.50 2.50 7.50 7.50 -51.82%
NAPS 2.0692 2.0292 2.0292 2.0392 2.0492 2.0392 2.0492 0.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.13 1.43 1.60 1.72 1.64 2.21 2.24 -
P/RPS 4.07 2.93 3.48 3.47 3.36 3.85 3.54 9.71%
P/EPS 54.16 179.75 129.66 76.01 45.05 25.62 19.62 96.41%
EY 1.85 0.56 0.77 1.32 2.22 3.90 5.10 -49.04%
DY 1.17 1.05 0.94 1.45 1.52 3.39 3.35 -50.31%
P/NAPS 1.03 0.70 0.79 0.84 0.80 1.08 1.09 -3.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 20/11/19 28/08/19 29/05/19 26/02/19 21/11/18 28/08/18 -
Price 1.64 1.60 1.48 1.47 1.94 1.74 2.25 -
P/RPS 3.13 3.28 3.22 2.97 3.97 3.03 3.55 -8.03%
P/EPS 41.70 201.12 119.94 64.96 53.30 20.17 19.71 64.57%
EY 2.40 0.50 0.83 1.54 1.88 4.96 5.07 -39.17%
DY 1.52 0.94 1.01 1.70 1.29 4.31 3.33 -40.63%
P/NAPS 0.79 0.79 0.73 0.72 0.95 0.85 1.10 -19.75%

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