[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -67.47%
YoY- 588.18%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 670,851 476,023 302,393 121,322 467,595 314,326 185,431 135.11%
PBT 290,260 172,100 102,036 39,237 108,400 58,253 24,364 419.27%
Tax -66,237 -42,384 -25,245 -9,868 -18,104 -4,908 3,899 -
NP 224,023 129,716 76,791 29,369 90,296 53,345 28,263 296.04%
-
NP to SH 224,023 129,716 76,791 29,369 90,296 53,345 28,263 296.04%
-
Tax Rate 22.82% 24.63% 24.74% 25.15% 16.70% 8.43% -16.00% -
Total Cost 446,828 346,307 225,602 91,953 377,299 260,981 157,168 100.30%
-
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 135,946 11,995 11,995 - 55,977 11,995 11,995 402.33%
Div Payout % 60.68% 9.25% 15.62% - 61.99% 22.49% 42.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 33.39% 27.25% 25.39% 24.21% 19.31% 16.97% 15.24% -
ROE 11.92% 7.24% 4.38% 1.72% 5.28% 3.18% 1.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.89 59.53 37.81 15.17 58.47 39.31 23.19 135.10%
EPS 28.01 16.22 9.60 3.67 11.29 6.67 3.53 296.32%
DPS 17.00 1.50 1.50 0.00 7.00 1.50 1.50 402.32%
NAPS 2.35 2.24 2.19 2.13 2.14 2.10 2.08 8.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.86 59.50 37.80 15.17 58.45 39.29 23.18 135.11%
EPS 28.00 16.21 9.60 3.67 11.29 6.67 3.53 296.23%
DPS 16.99 1.50 1.50 0.00 7.00 1.50 1.50 402.12%
NAPS 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 2.0792 8.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.97 2.03 1.80 1.84 1.80 1.69 1.50 -
P/RPS 2.35 3.41 4.76 12.13 3.08 4.30 6.47 -48.99%
P/EPS 7.03 12.51 18.74 50.10 15.94 25.33 42.44 -69.73%
EY 14.22 7.99 5.33 2.00 6.27 3.95 2.36 230.04%
DY 8.63 0.74 0.83 0.00 3.89 0.89 1.00 319.08%
P/NAPS 0.84 0.91 0.82 0.86 0.84 0.80 0.72 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 -
Price 2.35 2.05 1.98 1.98 1.86 1.83 1.57 -
P/RPS 2.80 3.44 5.24 13.05 3.18 4.66 6.77 -44.39%
P/EPS 8.39 12.64 20.62 53.91 16.47 27.43 44.42 -66.98%
EY 11.92 7.91 4.85 1.85 6.07 3.65 2.25 202.97%
DY 7.23 0.73 0.76 0.00 3.76 0.82 0.96 282.80%
P/NAPS 1.00 0.92 0.90 0.93 0.87 0.87 0.75 21.07%

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