[HSPLANT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 9.86%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 493,276 328,721 159,934 814,554 671,002 489,015 242,153 60.62%
PBT 93,851 44,668 31,485 263,973 236,272 219,041 124,920 -17.34%
Tax -23,168 -11,832 -8,070 -53,658 -44,827 -50,472 -23,253 -0.24%
NP 70,683 32,836 23,415 210,315 191,445 168,569 101,667 -21.50%
-
NP to SH 70,683 32,836 23,415 210,315 191,445 168,569 101,667 -21.50%
-
Tax Rate 24.69% 26.49% 25.63% 20.33% 18.97% 23.04% 18.61% -
Total Cost 422,593 295,885 136,519 604,239 479,557 320,446 140,486 108.24%
-
Net Worth 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 2.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,995 11,995 - 95,962 39,984 39,984 - -
Div Payout % 16.97% 36.53% - 45.63% 20.89% 23.72% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 2.55%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.33% 9.99% 14.64% 25.82% 28.53% 34.47% 41.98% -
ROE 3.65% 1.73% 1.24% 10.91% 10.02% 8.75% 5.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.68 41.11 20.00 101.86 83.91 61.15 30.28 60.62%
EPS 8.84 4.11 2.93 26.30 23.94 21.08 12.71 -21.48%
DPS 1.50 1.50 0.00 12.00 5.00 5.00 0.00 -
NAPS 2.42 2.38 2.37 2.41 2.39 2.41 2.33 2.55%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.66 41.09 19.99 101.82 83.88 61.13 30.27 60.62%
EPS 8.84 4.10 2.93 26.29 23.93 21.07 12.71 -21.48%
DPS 1.50 1.50 0.00 12.00 5.00 5.00 0.00 -
NAPS 2.419 2.3791 2.3691 2.4091 2.3891 2.4091 2.3291 2.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.88 1.86 1.76 1.94 1.93 2.30 2.53 -
P/RPS 3.05 4.52 8.80 1.90 2.30 3.76 8.36 -48.91%
P/EPS 21.27 45.30 60.11 7.38 8.06 10.91 19.90 4.53%
EY 4.70 2.21 1.66 13.56 12.40 9.16 5.03 -4.41%
DY 0.80 0.81 0.00 6.19 2.59 2.17 0.00 -
P/NAPS 0.78 0.78 0.74 0.80 0.81 0.95 1.09 -19.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 23/08/23 24/05/23 22/02/23 23/11/22 24/08/22 25/05/22 -
Price 1.81 1.95 1.90 2.09 2.01 2.23 2.90 -
P/RPS 2.93 4.74 9.50 2.05 2.40 3.65 9.58 -54.57%
P/EPS 20.48 47.49 64.89 7.95 8.40 10.58 22.81 -6.92%
EY 4.88 2.11 1.54 12.58 11.91 9.45 4.38 7.46%
DY 0.83 0.77 0.00 5.74 2.49 2.24 0.00 -
P/NAPS 0.75 0.82 0.80 0.87 0.84 0.93 1.24 -28.45%

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