[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -24.29%
YoY- 47.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 657,442 639,736 814,554 894,669 978,030 968,612 670,851 -1.34%
PBT 89,336 125,940 263,973 315,029 438,082 499,680 290,260 -54.51%
Tax -23,664 -32,280 -53,658 -59,769 -100,944 -93,012 -66,237 -49.74%
NP 65,672 93,660 210,315 255,260 337,138 406,668 224,023 -55.96%
-
NP to SH 65,672 93,660 210,315 255,260 337,138 406,668 224,023 -55.96%
-
Tax Rate 26.49% 25.63% 20.33% 18.97% 23.04% 18.61% 22.82% -
Total Cost 591,770 546,076 604,239 639,409 640,892 561,944 446,828 20.66%
-
Net Worth 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 0.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 23,990 - 95,962 53,312 79,968 - 135,946 -68.63%
Div Payout % 36.53% - 45.63% 20.89% 23.72% - 60.68% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 0.85%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.99% 14.64% 25.82% 28.53% 34.47% 41.98% 33.39% -
ROE 3.45% 4.94% 10.91% 13.36% 17.49% 21.83% 11.92% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 82.21 80.00 101.86 111.88 122.30 121.12 83.89 -1.34%
EPS 8.22 11.72 26.30 31.92 42.16 50.84 28.01 -55.93%
DPS 3.00 0.00 12.00 6.67 10.00 0.00 17.00 -68.63%
NAPS 2.38 2.37 2.41 2.39 2.41 2.33 2.35 0.85%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 82.18 79.97 101.82 111.83 122.25 121.08 83.86 -1.34%
EPS 8.21 11.71 26.29 31.91 42.14 50.83 28.00 -55.96%
DPS 3.00 0.00 12.00 6.66 10.00 0.00 16.99 -68.62%
NAPS 2.3791 2.3691 2.4091 2.3891 2.4091 2.3291 2.3491 0.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.86 1.76 1.94 1.93 2.30 2.53 1.97 -
P/RPS 2.26 2.20 1.90 1.73 1.88 2.09 2.35 -2.57%
P/EPS 22.65 15.03 7.38 6.05 5.46 4.98 7.03 118.61%
EY 4.42 6.65 13.56 16.54 18.33 20.10 14.22 -54.21%
DY 1.61 0.00 6.19 3.45 4.35 0.00 8.63 -67.45%
P/NAPS 0.78 0.74 0.80 0.81 0.95 1.09 0.84 -4.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 -
Price 1.95 1.90 2.09 2.01 2.23 2.90 2.35 -
P/RPS 2.37 2.38 2.05 1.80 1.82 2.39 2.80 -10.54%
P/EPS 23.75 16.22 7.95 6.30 5.29 5.70 8.39 100.49%
EY 4.21 6.16 12.58 15.88 18.91 17.54 11.92 -50.12%
DY 1.54 0.00 5.74 3.32 4.48 0.00 7.23 -64.43%
P/NAPS 0.82 0.80 0.87 0.84 0.93 1.24 1.00 -12.42%

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