[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11012.72%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 314,326 185,431 101,861 418,598 293,735 206,246 126,270 83.37%
PBT 58,253 24,364 -6,992 36,559 4,978 2,461 7,105 305.04%
Tax -4,908 3,899 976 -5,110 -4,695 -2,280 -2,637 51.13%
NP 53,345 28,263 -6,016 31,449 283 181 4,468 420.02%
-
NP to SH 53,345 28,263 -6,016 31,449 283 181 4,468 420.02%
-
Tax Rate 8.43% -16.00% - 13.98% 94.31% 92.65% 37.11% -
Total Cost 260,981 157,168 107,877 387,149 293,452 206,065 121,802 65.97%
-
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,995 11,995 - 19,992 3,998 3,998 - -
Div Payout % 22.49% 42.44% - 63.57% 1,412.87% 2,209.08% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.97% 15.24% -5.91% 7.51% 0.10% 0.09% 3.54% -
ROE 3.18% 1.70% -0.37% 1.90% 0.02% 0.01% 0.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.31 23.19 12.74 52.35 36.73 25.79 15.79 83.38%
EPS 6.67 3.53 -0.75 3.93 0.04 0.02 0.56 419.19%
DPS 1.50 1.50 0.00 2.50 0.50 0.50 0.00 -
NAPS 2.10 2.08 2.04 2.07 2.03 2.03 2.04 1.94%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.29 23.18 12.73 52.32 36.72 25.78 15.78 83.39%
EPS 6.67 3.53 -0.75 3.93 0.04 0.02 0.56 419.19%
DPS 1.50 1.50 0.00 2.50 0.50 0.50 0.00 -
NAPS 2.0992 2.0792 2.0392 2.0692 2.0292 2.0292 2.0392 1.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.69 1.50 1.35 2.13 1.43 1.60 1.72 -
P/RPS 4.30 6.47 10.60 4.07 3.89 6.20 10.89 -46.08%
P/EPS 25.33 42.44 -179.45 54.16 4,040.81 7,069.05 307.85 -80.99%
EY 3.95 2.36 -0.56 1.85 0.02 0.01 0.32 431.67%
DY 0.89 1.00 0.00 1.17 0.35 0.31 0.00 -
P/NAPS 0.80 0.72 0.66 1.03 0.70 0.79 0.84 -3.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 27/05/20 24/02/20 20/11/19 28/08/19 29/05/19 -
Price 1.83 1.57 1.68 1.64 1.60 1.48 1.47 -
P/RPS 4.66 6.77 13.19 3.13 4.36 5.74 9.31 -36.87%
P/EPS 27.43 44.42 -223.32 41.70 4,521.19 6,538.87 263.10 -77.75%
EY 3.65 2.25 -0.45 2.40 0.02 0.02 0.38 350.00%
DY 0.82 0.96 0.00 1.52 0.31 0.34 0.00 -
P/NAPS 0.87 0.75 0.82 0.79 0.79 0.73 0.72 13.40%

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