[HSPLANT] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 183.95%
YoY- 503.27%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 487,056 467,595 439,189 397,783 394,189 418,598 389,829 15.98%
PBT 154,629 108,400 89,834 58,462 22,462 36,559 14,967 373.68%
Tax -28,948 -18,104 -5,323 1,069 -1,497 -5,110 -8,605 124.34%
NP 125,681 90,296 84,511 59,531 20,965 31,449 6,362 629.45%
-
NP to SH 125,681 90,296 84,511 59,531 20,965 31,449 6,362 629.45%
-
Tax Rate 18.72% 16.70% 5.93% -1.83% 6.66% 13.98% 57.49% -
Total Cost 361,375 377,299 354,678 338,252 373,224 387,149 383,467 -3.87%
-
Net Worth 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 3.25%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 55,977 55,977 27,988 27,988 19,992 19,992 11,995 178.99%
Div Payout % 44.54% 61.99% 33.12% 47.02% 95.36% 63.57% 188.55% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 3.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 25.80% 19.31% 19.24% 14.97% 5.32% 7.51% 1.63% -
ROE 7.38% 5.28% 5.03% 3.58% 1.29% 1.90% 0.39% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 60.91 58.47 54.92 49.74 49.29 52.35 48.75 15.98%
EPS 15.72 11.29 10.57 7.44 2.62 3.93 0.80 626.86%
DPS 7.00 7.00 3.50 3.50 2.50 2.50 1.50 178.99%
NAPS 2.13 2.14 2.10 2.08 2.04 2.07 2.03 3.25%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 60.88 58.45 54.90 49.72 49.27 52.32 48.73 15.98%
EPS 15.71 11.29 10.56 7.44 2.62 3.93 0.80 626.55%
DPS 7.00 7.00 3.50 3.50 2.50 2.50 1.50 178.99%
NAPS 2.1292 2.1392 2.0992 2.0792 2.0392 2.0692 2.0292 3.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.84 1.80 1.69 1.50 1.35 2.13 1.43 -
P/RPS 3.02 3.08 3.08 3.02 2.74 4.07 2.93 2.03%
P/EPS 11.71 15.94 15.99 20.15 51.49 54.16 179.75 -83.78%
EY 8.54 6.27 6.25 4.96 1.94 1.85 0.56 513.94%
DY 3.80 3.89 2.07 2.33 1.85 1.17 1.05 135.53%
P/NAPS 0.86 0.84 0.80 0.72 0.66 1.03 0.70 14.69%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 26/11/20 26/08/20 27/05/20 24/02/20 20/11/19 -
Price 1.98 1.86 1.83 1.57 1.68 1.64 1.60 -
P/RPS 3.25 3.18 3.33 3.16 3.41 3.13 3.28 -0.61%
P/EPS 12.60 16.47 17.32 21.09 64.08 41.70 201.12 -84.19%
EY 7.94 6.07 5.77 4.74 1.56 2.40 0.50 530.71%
DY 3.54 3.76 1.91 2.23 1.49 1.52 0.94 141.86%
P/NAPS 0.93 0.87 0.87 0.75 0.82 0.79 0.79 11.47%

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