[HSPLANT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 71.33%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 96,094 163,882 128,543 120,203 126,727 142,755 135,727 -5.59%
PBT 9,989 59,126 59,378 37,986 49,887 58,362 42,306 -21.37%
Tax -3,910 -13,175 -14,405 -942 -13,964 -18,765 -12,397 -17.48%
NP 6,079 45,951 44,973 37,044 35,923 39,597 29,909 -23.31%
-
NP to SH 6,079 45,951 44,973 37,044 35,923 39,597 29,909 -23.31%
-
Tax Rate 39.14% 22.28% 24.26% 2.48% 27.99% 32.15% 29.30% -
Total Cost 90,015 117,931 83,570 83,159 90,804 103,158 105,818 -2.65%
-
Net Worth 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 -2.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,996 47,981 64,000 40,000 40,000 56,000 40,000 -23.52%
Div Payout % 131.55% 104.42% 142.31% 107.98% 111.35% 141.42% 133.74% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,639,360 2,071,202 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 -2.32%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.33% 28.04% 34.99% 30.82% 28.35% 27.74% 22.04% -
ROE 0.37% 2.22% 2.20% 1.87% 1.84% 2.06% 1.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.02 20.49 16.07 15.03 15.84 17.84 16.97 -5.58%
EPS 0.76 5.75 5.62 4.63 4.49 4.95 3.74 -23.31%
DPS 1.00 6.00 8.00 5.00 5.00 7.00 5.00 -23.51%
NAPS 2.05 2.59 2.55 2.48 2.44 2.40 2.36 -2.31%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.01 20.49 16.07 15.03 15.84 17.84 16.97 -5.59%
EPS 0.76 5.74 5.62 4.63 4.49 4.95 3.74 -23.31%
DPS 1.00 6.00 8.00 5.00 5.00 7.00 5.00 -23.51%
NAPS 2.0492 2.589 2.55 2.48 2.44 2.40 2.36 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.64 2.55 2.52 2.40 2.51 2.68 2.82 -
P/RPS 13.65 12.44 15.68 15.97 15.85 15.02 16.62 -3.22%
P/EPS 215.74 44.38 44.83 51.83 55.90 54.15 75.43 19.13%
EY 0.46 2.25 2.23 1.93 1.79 1.85 1.33 -16.21%
DY 0.61 2.35 3.17 2.08 1.99 2.61 1.77 -16.26%
P/NAPS 0.80 0.98 0.99 0.97 1.03 1.12 1.19 -6.40%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 23/02/16 23/02/15 26/02/14 28/02/13 -
Price 1.94 2.49 2.65 2.49 2.65 2.59 2.75 -
P/RPS 16.14 12.15 16.49 16.57 16.73 14.51 16.21 -0.07%
P/EPS 255.21 43.33 47.14 53.77 59.02 52.33 73.56 23.02%
EY 0.39 2.31 2.12 1.86 1.69 1.91 1.36 -18.78%
DY 0.52 2.41 3.02 2.01 1.89 2.70 1.82 -18.83%
P/NAPS 0.95 0.96 1.04 1.00 1.09 1.08 1.17 -3.41%

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