[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 161.87%

YoY- 72.78%

Quarter Report

QtrlyReport 30 June 2017 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	185,431	206,246	229,075	277,610	214,718	211,866	245,434	-4.56%
YoY %	-10.09%	-9.97%	-17.48%	29.29%	1.35%	-13.68%	-	-
Horiz. %	75.55%	84.03%	93.33%	113.11%	87.49%	86.32%	100.00%	-
PBT	24,364	2,461	29,552	85,105	50,876	52,125	94,049	-20.14%
YoY %	890.00%	-91.67%	-65.28%	67.28%	-2.40%	-44.58%	-	-
Horiz. %	25.91%	2.62%	31.42%	90.49%	54.10%	55.42%	100.00%	-
Tax	3,899	-2,280	-10,130	-22,138	-14,433	-14,343	-25,131	-
YoY %	271.01%	77.49%	54.24%	-53.38%	-0.63%	42.93%	-	-
Horiz. %	-15.51%	9.07%	40.31%	88.09%	57.43%	57.07%	100.00%	-
NP	28,263	181	19,422	62,967	36,443	37,782	68,918	-13.79%
YoY %	15,514.92%	-99.07%	-69.16%	72.78%	-3.54%	-45.18%	-	-
Horiz. %	41.01%	0.26%	28.18%	91.37%	52.88%	54.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,263	181	19,422	62,967	36,443	37,782	68,918	-13.79%
YoY %	15,514.92%	-99.07%	-69.16%	72.78%	-3.54%	-45.18%	-	-
Horiz. %	41.01%	0.26%	28.18%	91.37%	52.88%	54.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-16.00%	92.65%	34.28%	26.01%	28.37%	27.52%	26.72%	-
YoY %	-117.27%	170.27%	31.80%	-8.32%	3.09%	2.99%	-	-
Horiz. %	-59.88%	346.74%	128.29%	97.34%	106.18%	102.99%	100.00%	-
Total Cost	157,168	206,065	209,653	214,643	178,275	174,084	176,516	-1.91%
YoY %	-23.73%	-1.71%	-2.32%	20.40%	2.41%	-1.38%	-	-
Horiz. %	89.04%	116.74%	118.77%	121.60%	101.00%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,663,344	1,623,362	1,639,366	2,039,999	1,976,000	1,944,000	1,936,000	-2.49%
YoY %	2.46%	-0.98%	-19.64%	3.24%	1.65%	0.41%	-	-
Horiz. %	85.92%	83.85%	84.68%	105.37%	102.07%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	11,995	3,998	11,995	40,000	24,000	24,000	48,000	-20.61%
YoY %	200.03%	-66.67%	-70.01%	66.67%	0.00%	-50.00%	-	-
Horiz. %	24.99%	8.33%	24.99%	83.33%	50.00%	50.00%	100.00%	-
Div Payout %	42.44%	2,209.08%	61.76%	63.53%	65.86%	63.52%	69.65%	-
YoY %	-98.08%	3,476.88%	-2.79%	-3.54%	3.68%	-8.80%	-	-
Horiz. %	60.93%	3,171.69%	88.67%	91.21%	94.56%	91.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,663,344	1,623,362	1,639,366	2,039,999	1,976,000	1,944,000	1,936,000	-2.49%
YoY %	2.46%	-0.98%	-19.64%	3.24%	1.65%	0.41%	-	-
Horiz. %	85.92%	83.85%	84.68%	105.37%	102.07%	100.41%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	15.24%	0.09%	8.48%	22.68%	16.97%	17.83%	28.08%	-
YoY %	16,833.33%	-98.94%	-62.61%	33.65%	-4.82%	-36.50%	-	-
Horiz. %	54.27%	0.32%	30.20%	80.77%	60.43%	63.50%	100.00%	-
ROE	1.70%	0.01%	1.18%	3.09%	1.84%	1.94%	3.56%	-
YoY %	16,900.00%	-99.15%	-61.81%	67.93%	-5.15%	-45.51%	-	-
Horiz. %	47.75%	0.28%	33.15%	86.80%	51.69%	54.49%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	23.19	25.79	28.65	34.70	26.84	26.48	30.68	-4.55%
YoY %	-10.08%	-9.98%	-17.44%	29.28%	1.36%	-13.69%	-	-
Horiz. %	75.59%	84.06%	93.38%	113.10%	87.48%	86.31%	100.00%	-
EPS	3.53	0.02	2.43	7.87	4.56	4.72	8.62	-13.81%
YoY %	17,550.00%	-99.18%	-69.12%	72.59%	-3.39%	-45.24%	-	-
Horiz. %	40.95%	0.23%	28.19%	91.30%	52.90%	54.76%	100.00%	-
DPS	1.50	0.50	1.50	5.00	3.00	3.00	6.00	-20.61%
YoY %	200.00%	-66.67%	-70.00%	66.67%	0.00%	-50.00%	-	-
Horiz. %	25.00%	8.33%	25.00%	83.33%	50.00%	50.00%	100.00%	-
NAPS	2.08	2.03	2.05	2.55	2.47	2.43	2.42	-2.48%
YoY %	2.46%	-0.98%	-19.61%	3.24%	1.65%	0.41%	-	-
Horiz. %	85.95%	83.88%	84.71%	105.37%	102.07%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	23.18	25.78	28.63	34.70	26.84	26.48	30.68	-4.56%
YoY %	-10.09%	-9.95%	-17.49%	29.28%	1.36%	-13.69%	-	-
Horiz. %	75.55%	84.03%	93.32%	113.10%	87.48%	86.31%	100.00%	-
EPS	3.53	0.02	2.43	7.87	4.56	4.72	8.62	-13.81%
YoY %	17,550.00%	-99.18%	-69.12%	72.59%	-3.39%	-45.24%	-	-
Horiz. %	40.95%	0.23%	28.19%	91.30%	52.90%	54.76%	100.00%	-
DPS	1.50	0.50	1.50	5.00	3.00	3.00	6.00	-20.61%
YoY %	200.00%	-66.67%	-70.00%	66.67%	0.00%	-50.00%	-	-
Horiz. %	25.00%	8.33%	25.00%	83.33%	50.00%	50.00%	100.00%	-
NAPS	2.0792	2.0292	2.0492	2.55	2.47	2.43	2.42	-2.49%
YoY %	2.46%	-0.98%	-19.64%	3.24%	1.65%	0.41%	-	-
Horiz. %	85.92%	83.85%	84.68%	105.37%	102.07%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.50	1.60	2.24	2.60	2.40	2.50	2.74	-
P/RPS	6.47	6.20	7.82	7.49	8.94	9.44	8.93	-5.22%
YoY %	4.35%	-20.72%	4.41%	-16.22%	-5.30%	5.71%	-	-
Horiz. %	72.45%	69.43%	87.57%	83.87%	100.11%	105.71%	100.00%	-
P/EPS	42.44	7,069.05	92.23	33.03	52.69	52.94	31.81	4.91%
YoY %	-99.40%	7,564.59%	179.23%	-37.31%	-0.47%	66.43%	-	-
Horiz. %	133.42%	22,222.73%	289.94%	103.84%	165.64%	166.43%	100.00%	-
EY	2.36	0.01	1.08	3.03	1.90	1.89	3.14	-4.64%
YoY %	23,500.00%	-99.07%	-64.36%	59.47%	0.53%	-39.81%	-	-
Horiz. %	75.16%	0.32%	34.39%	96.50%	60.51%	60.19%	100.00%	-
DY	1.00	0.31	0.67	1.92	1.25	1.20	2.19	-12.23%
YoY %	222.58%	-53.73%	-65.10%	53.60%	4.17%	-45.21%	-	-
Horiz. %	45.66%	14.16%	30.59%	87.67%	57.08%	54.79%	100.00%	-
P/NAPS	0.72	0.79	1.09	1.02	0.97	1.03	1.13	-7.23%
YoY %	-8.86%	-27.52%	6.86%	5.15%	-5.83%	-8.85%	-	-
Horiz. %	63.72%	69.91%	96.46%	90.27%	85.84%	91.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	26/08/14	-
Price	1.57	1.48	2.25	2.60	2.45	2.03	2.55	-
P/RPS	6.77	5.74	7.85	7.49	9.13	7.67	8.31	-3.35%
YoY %	17.94%	-26.88%	4.81%	-17.96%	19.04%	-7.70%	-	-
Horiz. %	81.47%	69.07%	94.46%	90.13%	109.87%	92.30%	100.00%	-
P/EPS	44.42	6,538.87	92.64	33.03	53.78	42.98	29.60	6.99%
YoY %	-99.32%	6,958.37%	180.47%	-38.58%	25.13%	45.20%	-	-
Horiz. %	150.07%	22,090.78%	312.97%	111.59%	181.69%	145.20%	100.00%	-
EY	2.25	0.02	1.08	3.03	1.86	2.33	3.38	-6.55%
YoY %	11,150.00%	-98.15%	-64.36%	62.90%	-20.17%	-31.07%	-	-
Horiz. %	66.57%	0.59%	31.95%	89.64%	55.03%	68.93%	100.00%	-
DY	0.96	0.34	0.67	1.92	1.22	1.48	2.35	-13.84%
YoY %	182.35%	-49.25%	-65.10%	57.38%	-17.57%	-37.02%	-	-
Horiz. %	40.85%	14.47%	28.51%	81.70%	51.91%	62.98%	100.00%	-
P/NAPS	0.75	0.73	1.10	1.02	0.99	0.84	1.05	-5.44%
YoY %	2.74%	-33.64%	7.84%	3.03%	17.86%	-20.00%	-	-
Horiz. %	71.43%	69.52%	104.76%	97.14%	94.29%	80.00%	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 15:05:00

EMA 5

5 Mins

BUY

2024-06-26 15:05:00

ADX

5 Mins

BUY

2024-06-26 14:20:00

ADX

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

10 Mins

SELL

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

0.19

-0.005

304,273,800

HSI-HU8

0.075

0.00

250,732,300

INGENIEU

0.06

-0.005

224,083,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

150,303,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

68,659,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

85,800

CHGP

2.56

+0.27

260,300

PANAMY

20.26

+0.26

5,300

VSTECS

4.25

+0.25

2,024,800

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

127,200

AJI

15.38

+0.18

110,300

YTLPOWR

4.84

+0.17

15,613,600

GREATEC

5.14

+0.15

455,400

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

55,800

KLK

20.68

-0.30

547,900

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

105,400

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

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