[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 118.89%
YoY- -3.54%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 206,246 229,075 277,610 214,718 211,866 245,434 185,369 1.79%
PBT 2,461 29,552 85,105 50,876 52,125 94,049 38,120 -36.64%
Tax -2,280 -10,130 -22,138 -14,433 -14,343 -25,131 -10,546 -22.51%
NP 181 19,422 62,967 36,443 37,782 68,918 27,574 -56.71%
-
NP to SH 181 19,422 62,967 36,443 37,782 68,918 27,574 -56.71%
-
Tax Rate 92.65% 34.28% 26.01% 28.37% 27.52% 26.72% 27.67% -
Total Cost 206,065 209,653 214,643 178,275 174,084 176,516 157,795 4.54%
-
Net Worth 1,623,362 1,639,366 2,039,999 1,976,000 1,944,000 1,936,000 1,879,999 -2.41%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,998 11,995 40,000 24,000 24,000 48,000 24,000 -25.81%
Div Payout % 2,209.08% 61.76% 63.53% 65.86% 63.52% 69.65% 87.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,623,362 1,639,366 2,039,999 1,976,000 1,944,000 1,936,000 1,879,999 -2.41%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.09% 8.48% 22.68% 16.97% 17.83% 28.08% 14.88% -
ROE 0.01% 1.18% 3.09% 1.84% 1.94% 3.56% 1.47% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.79 28.65 34.70 26.84 26.48 30.68 23.17 1.80%
EPS 0.02 2.43 7.87 4.56 4.72 8.62 3.45 -57.59%
DPS 0.50 1.50 5.00 3.00 3.00 6.00 3.00 -25.80%
NAPS 2.03 2.05 2.55 2.47 2.43 2.42 2.35 -2.40%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.78 28.63 34.70 26.84 26.48 30.68 23.17 1.79%
EPS 0.02 2.43 7.87 4.56 4.72 8.62 3.45 -57.59%
DPS 0.50 1.50 5.00 3.00 3.00 6.00 3.00 -25.80%
NAPS 2.0292 2.0492 2.55 2.47 2.43 2.42 2.35 -2.41%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.60 2.24 2.60 2.40 2.50 2.74 2.65 -
P/RPS 6.20 7.82 7.49 8.94 9.44 8.93 11.44 -9.70%
P/EPS 7,069.05 92.23 33.03 52.69 52.94 31.81 76.88 112.37%
EY 0.01 1.08 3.03 1.90 1.89 3.14 1.30 -55.55%
DY 0.31 0.67 1.92 1.25 1.20 2.19 1.13 -19.38%
P/NAPS 0.79 1.09 1.02 0.97 1.03 1.13 1.13 -5.78%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 23/08/17 24/08/16 25/08/15 26/08/14 19/08/13 -
Price 1.48 2.25 2.60 2.45 2.03 2.55 2.70 -
P/RPS 5.74 7.85 7.49 9.13 7.67 8.31 11.65 -11.12%
P/EPS 6,538.87 92.64 33.03 53.78 42.98 29.60 78.33 108.98%
EY 0.02 1.08 3.03 1.86 2.33 3.38 1.28 -49.98%
DY 0.34 0.67 1.92 1.22 1.48 2.35 1.11 -17.88%
P/NAPS 0.73 1.10 1.02 0.99 0.84 1.05 1.15 -7.29%

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