[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 29.53%
YoY- 148.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 894,669 978,030 968,612 670,851 634,697 604,786 485,288 50.29%
PBT 315,029 438,082 499,680 290,260 229,466 204,072 156,948 59.05%
Tax -59,769 -100,944 -93,012 -66,237 -56,512 -50,490 -39,472 31.83%
NP 255,260 337,138 406,668 224,023 172,954 153,582 117,476 67.68%
-
NP to SH 255,260 337,138 406,668 224,023 172,954 153,582 117,476 67.68%
-
Tax Rate 18.97% 23.04% 18.61% 22.82% 24.63% 24.74% 25.15% -
Total Cost 639,409 640,892 561,944 446,828 461,742 451,204 367,812 44.52%
-
Net Worth 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 7.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 53,312 79,968 - 135,946 15,993 23,990 - -
Div Payout % 20.89% 23.72% - 60.68% 9.25% 15.62% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 7.97%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.53% 34.47% 41.98% 33.39% 27.25% 25.39% 24.21% -
ROE 13.36% 17.49% 21.83% 11.92% 9.66% 8.77% 6.90% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 111.88 122.30 121.12 83.89 79.37 75.63 60.68 50.30%
EPS 31.92 42.16 50.84 28.01 21.63 19.20 14.68 67.75%
DPS 6.67 10.00 0.00 17.00 2.00 3.00 0.00 -
NAPS 2.39 2.41 2.33 2.35 2.24 2.19 2.13 7.97%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 111.83 122.25 121.08 83.86 79.34 75.60 60.66 50.29%
EPS 31.91 42.14 50.83 28.00 21.62 19.20 14.68 67.72%
DPS 6.66 10.00 0.00 16.99 2.00 3.00 0.00 -
NAPS 2.3891 2.4091 2.3291 2.3491 2.2391 2.1891 2.1292 7.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.93 2.30 2.53 1.97 2.03 1.80 1.84 -
P/RPS 1.73 1.88 2.09 2.35 2.56 2.38 3.03 -31.15%
P/EPS 6.05 5.46 4.98 7.03 9.39 9.37 12.53 -38.42%
EY 16.54 18.33 20.10 14.22 10.65 10.67 7.98 62.49%
DY 3.45 4.35 0.00 8.63 0.99 1.67 0.00 -
P/NAPS 0.81 0.95 1.09 0.84 0.91 0.82 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 -
Price 2.01 2.23 2.90 2.35 2.05 1.98 1.98 -
P/RPS 1.80 1.82 2.39 2.80 2.58 2.62 3.26 -32.67%
P/EPS 6.30 5.29 5.70 8.39 9.48 10.31 13.48 -39.74%
EY 15.88 18.91 17.54 11.92 10.55 9.70 7.42 65.99%
DY 3.32 4.48 0.00 7.23 0.98 1.52 0.00 -
P/NAPS 0.84 0.93 1.24 1.00 0.92 0.90 0.93 -6.55%

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