[HSPLANT] QoQ Cumulative 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- 72.7%
YoY- 148.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 671,002 489,015 242,153 670,851 476,023 302,393 121,322 212.41%
PBT 236,272 219,041 124,920 290,260 172,100 102,036 39,237 230.62%
Tax -44,827 -50,472 -23,253 -66,237 -42,384 -25,245 -9,868 174.03%
NP 191,445 168,569 101,667 224,023 129,716 76,791 29,369 248.55%
-
NP to SH 191,445 168,569 101,667 224,023 129,716 76,791 29,369 248.55%
-
Tax Rate 18.97% 23.04% 18.61% 22.82% 24.63% 24.74% 25.15% -
Total Cost 479,557 320,446 140,486 446,828 346,307 225,602 91,953 200.43%
-
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 39,984 39,984 - 135,946 11,995 11,995 - -
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 10.02% 8.75% 5.46% 11.92% 7.24% 4.38% 1.72% -
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 83.91 61.15 30.28 83.89 59.53 37.81 15.17 212.44%
EPS 23.94 21.08 12.71 28.01 16.22 9.60 3.67 248.71%
DPS 5.00 5.00 0.00 17.00 1.50 1.50 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 83.88 61.13 30.27 83.86 59.50 37.80 15.17 212.36%
EPS 23.93 21.07 12.71 28.00 16.21 9.60 3.67 248.62%
DPS 5.00 5.00 0.00 16.99 1.50 1.50 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 2.30 3.76 8.36 2.35 3.41 4.76 12.13 -66.96%
P/EPS 8.06 10.91 19.90 7.03 12.51 18.74 50.10 -70.38%
EY 12.40 9.16 5.03 14.22 7.99 5.33 2.00 237.11%
DY 2.59 2.17 0.00 8.63 0.74 0.83 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 2.40 3.65 9.58 2.80 3.44 5.24 13.05 -67.62%
P/EPS 8.40 10.58 22.81 8.39 12.64 20.62 53.91 -71.01%
EY 11.91 9.45 4.38 11.92 7.91 4.85 1.85 245.67%
DY 2.49 2.24 0.00 7.23 0.73 0.76 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