[HSPLANT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -54.62%
YoY- 246.17%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 814,554 671,002 489,015 242,153 670,851 476,023 302,393 93.24%
PBT 263,973 236,272 219,041 124,920 290,260 172,100 102,036 88.12%
Tax -53,658 -44,827 -50,472 -23,253 -66,237 -42,384 -25,245 65.08%
NP 210,315 191,445 168,569 101,667 224,023 129,716 76,791 95.39%
-
NP to SH 210,315 191,445 168,569 101,667 224,023 129,716 76,791 95.39%
-
Tax Rate 20.33% 18.97% 23.04% 18.61% 22.82% 24.63% 24.74% -
Total Cost 604,239 479,557 320,446 140,486 446,828 346,307 225,602 92.51%
-
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 95,962 39,984 39,984 - 135,946 11,995 11,995 298.49%
Div Payout % 45.63% 20.89% 23.72% - 60.68% 9.25% 15.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.82% 28.53% 34.47% 41.98% 33.39% 27.25% 25.39% -
ROE 10.91% 10.02% 8.75% 5.46% 11.92% 7.24% 4.38% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.86 83.91 61.15 30.28 83.89 59.53 37.81 93.26%
EPS 26.30 23.94 21.08 12.71 28.01 16.22 9.60 95.43%
DPS 12.00 5.00 5.00 0.00 17.00 1.50 1.50 298.48%
NAPS 2.41 2.39 2.41 2.33 2.35 2.24 2.19 6.57%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.82 83.88 61.13 30.27 83.86 59.50 37.80 93.24%
EPS 26.29 23.93 21.07 12.71 28.00 16.21 9.60 95.38%
DPS 12.00 5.00 5.00 0.00 16.99 1.50 1.50 298.48%
NAPS 2.4091 2.3891 2.4091 2.3291 2.3491 2.2391 2.1891 6.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.94 1.93 2.30 2.53 1.97 2.03 1.80 -
P/RPS 1.90 2.30 3.76 8.36 2.35 3.41 4.76 -45.69%
P/EPS 7.38 8.06 10.91 19.90 7.03 12.51 18.74 -46.18%
EY 13.56 12.40 9.16 5.03 14.22 7.99 5.33 86.04%
DY 6.19 2.59 2.17 0.00 8.63 0.74 0.83 280.32%
P/NAPS 0.80 0.81 0.95 1.09 0.84 0.91 0.82 -1.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 -
Price 2.09 2.01 2.23 2.90 2.35 2.05 1.98 -
P/RPS 2.05 2.40 3.65 9.58 2.80 3.44 5.24 -46.41%
P/EPS 7.95 8.40 10.58 22.81 8.39 12.64 20.62 -46.93%
EY 12.58 11.91 9.45 4.38 11.92 7.91 4.85 88.45%
DY 5.74 2.49 2.24 0.00 7.23 0.73 0.76 283.53%
P/NAPS 0.87 0.84 0.93 1.24 1.00 0.92 0.90 -2.22%

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