[HSPLANT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.6%
YoY- 111.01%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 246,862 242,153 194,828 173,630 181,071 121,322 153,269 37.52%
PBT 94,121 124,920 118,160 70,064 62,799 39,237 50,147 52.33%
Tax -27,219 -23,253 -23,853 -17,139 -15,377 -9,868 -13,196 62.25%
NP 66,902 101,667 94,307 52,925 47,422 29,369 36,951 48.71%
-
NP to SH 66,902 101,667 94,307 52,925 47,422 29,369 36,951 48.71%
-
Tax Rate 28.92% 18.61% 20.19% 24.46% 24.49% 25.15% 26.31% -
Total Cost 179,960 140,486 100,521 120,705 133,649 91,953 116,318 33.87%
-
Net Worth 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 8.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 39,984 - 123,951 - 11,995 - 43,982 -6.17%
Div Payout % 59.77% - 131.43% - 25.29% - 119.03% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 8.26%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 27.10% 41.98% 48.41% 30.48% 26.19% 24.21% 24.11% -
ROE 3.47% 5.46% 5.02% 2.95% 2.71% 1.72% 2.16% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.87 30.28 24.36 21.71 22.64 15.17 19.17 37.50%
EPS 8.37 12.71 11.79 6.62 5.93 3.67 4.62 48.77%
DPS 5.00 0.00 15.50 0.00 1.50 0.00 5.50 -6.17%
NAPS 2.41 2.33 2.35 2.24 2.19 2.13 2.14 8.26%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.86 30.27 24.35 21.70 22.63 15.17 19.16 37.52%
EPS 8.36 12.71 11.79 6.62 5.93 3.67 4.62 48.65%
DPS 5.00 0.00 15.49 0.00 1.50 0.00 5.50 -6.17%
NAPS 2.4091 2.3291 2.3491 2.2391 2.1891 2.1292 2.1392 8.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.30 2.53 1.97 2.03 1.80 1.84 1.80 -
P/RPS 7.45 8.36 8.09 9.35 7.95 12.13 9.39 -14.33%
P/EPS 27.49 19.90 16.70 30.67 30.35 50.10 38.96 -20.79%
EY 3.64 5.03 5.99 3.26 3.29 2.00 2.57 26.19%
DY 2.17 0.00 7.87 0.00 0.83 0.00 3.06 -20.52%
P/NAPS 0.95 1.09 0.84 0.91 0.82 0.86 0.84 8.57%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 -
Price 2.23 2.90 2.35 2.05 1.98 1.98 1.86 -
P/RPS 7.22 9.58 9.65 9.44 8.74 13.05 9.70 -17.91%
P/EPS 26.66 22.81 19.93 30.98 33.39 53.91 40.25 -24.07%
EY 3.75 4.38 5.02 3.23 2.99 1.85 2.48 31.84%
DY 2.24 0.00 6.60 0.00 0.76 0.00 2.96 -16.99%
P/NAPS 0.93 1.24 1.00 0.92 0.90 0.93 0.87 4.55%

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