[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 334.9%
YoY- 15514.92%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 485,288 467,595 419,101 370,862 407,444 418,598 391,646 15.34%
PBT 156,948 108,400 77,670 48,728 -27,968 36,559 6,637 722.28%
Tax -39,472 -18,104 -6,544 7,798 3,904 -5,110 -6,260 240.92%
NP 117,476 90,296 71,126 56,526 -24,064 31,449 377 4480.24%
-
NP to SH 117,476 90,296 71,126 56,526 -24,064 31,449 377 4480.24%
-
Tax Rate 25.15% 16.70% 8.43% -16.00% - 13.98% 94.32% -
Total Cost 367,812 377,299 347,974 314,336 431,508 387,149 391,269 -4.03%
-
Net Worth 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 3.25%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 55,977 15,993 23,990 - 19,992 5,331 -
Div Payout % - 61.99% 22.49% 42.44% - 63.57% 1,412.87% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 3.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.21% 19.31% 16.97% 15.24% -5.91% 7.51% 0.10% -
ROE 6.90% 5.28% 4.24% 3.40% -1.48% 1.90% 0.02% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 60.68 58.47 52.41 46.38 50.95 52.35 48.98 15.33%
EPS 14.68 11.29 8.89 7.06 -3.00 3.93 0.05 4302.19%
DPS 0.00 7.00 2.00 3.00 0.00 2.50 0.67 -
NAPS 2.13 2.14 2.10 2.08 2.04 2.07 2.03 3.25%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 60.66 58.45 52.39 46.36 50.93 52.32 48.96 15.34%
EPS 14.68 11.29 8.89 7.07 -3.01 3.93 0.05 4302.19%
DPS 0.00 7.00 2.00 3.00 0.00 2.50 0.67 -
NAPS 2.1292 2.1392 2.0992 2.0792 2.0392 2.0692 2.0292 3.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.84 1.80 1.69 1.50 1.35 2.13 1.43 -
P/RPS 3.03 3.08 3.22 3.23 2.65 4.07 2.92 2.49%
P/EPS 12.53 15.94 19.00 21.22 -44.86 54.16 3,030.61 -97.41%
EY 7.98 6.27 5.26 4.71 -2.23 1.85 0.03 4022.04%
DY 0.00 3.89 1.18 2.00 0.00 1.17 0.47 -
P/NAPS 0.86 0.84 0.80 0.72 0.66 1.03 0.70 14.69%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 26/11/20 26/08/20 27/05/20 24/02/20 20/11/19 -
Price 1.98 1.86 1.83 1.57 1.68 1.64 1.60 -
P/RPS 3.26 3.18 3.49 3.39 3.30 3.13 3.27 -0.20%
P/EPS 13.48 16.47 20.57 22.21 -55.83 41.70 3,390.89 -97.48%
EY 7.42 6.07 4.86 4.50 -1.79 2.40 0.03 3827.04%
DY 0.00 3.76 1.09 1.91 0.00 1.52 0.42 -
P/NAPS 0.93 0.87 0.87 0.75 0.82 0.79 0.79 11.47%

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