[HSPLANT] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 10.46%
YoY- 133.2%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 791,682 670,851 629,292 584,557 487,056 467,595 439,189 48.16%
PBT 375,943 290,260 222,247 186,072 154,629 108,400 89,834 159.91%
Tax -79,622 -66,237 -55,580 -47,248 -28,948 -18,104 -5,323 508.08%
NP 296,321 224,023 166,667 138,824 125,681 90,296 84,511 130.97%
-
NP to SH 296,321 224,023 166,667 138,824 125,681 90,296 84,511 130.97%
-
Tax Rate 21.18% 22.82% 25.01% 25.39% 18.72% 16.70% 5.93% -
Total Cost 495,361 446,828 462,625 445,733 361,375 377,299 354,678 24.97%
-
Net Worth 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 7.18%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 135,946 135,946 55,977 55,977 55,977 55,977 27,988 187.08%
Div Payout % 45.88% 60.68% 33.59% 40.32% 44.54% 61.99% 33.12% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 7.18%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 37.43% 33.39% 26.48% 23.75% 25.80% 19.31% 19.24% -
ROE 15.90% 11.92% 9.30% 7.93% 7.38% 5.28% 5.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 99.00 83.89 78.69 73.10 60.91 58.47 54.92 48.16%
EPS 37.05 28.01 20.84 17.36 15.72 11.29 10.57 130.92%
DPS 17.00 17.00 7.00 7.00 7.00 7.00 3.50 187.08%
NAPS 2.33 2.35 2.24 2.19 2.13 2.14 2.10 7.18%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 98.96 83.86 78.66 73.07 60.88 58.45 54.90 48.16%
EPS 37.04 28.00 20.83 17.35 15.71 11.29 10.56 131.03%
DPS 16.99 16.99 7.00 7.00 7.00 7.00 3.50 186.96%
NAPS 2.3291 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 7.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.53 1.97 2.03 1.80 1.84 1.80 1.69 -
P/RPS 2.56 2.35 2.58 2.46 3.02 3.08 3.08 -11.60%
P/EPS 6.83 7.03 9.74 10.37 11.71 15.94 15.99 -43.31%
EY 14.65 14.22 10.27 9.64 8.54 6.27 6.25 76.54%
DY 6.72 8.63 3.45 3.89 3.80 3.89 2.07 119.40%
P/NAPS 1.09 0.84 0.91 0.82 0.86 0.84 0.80 22.92%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 -
Price 2.90 2.35 2.05 1.98 1.98 1.86 1.83 -
P/RPS 2.93 2.80 2.61 2.71 3.25 3.18 3.33 -8.18%
P/EPS 7.83 8.39 9.84 11.41 12.60 16.47 17.32 -41.12%
EY 12.78 11.92 10.17 8.77 7.94 6.07 5.77 69.99%
DY 5.86 7.23 3.41 3.54 3.54 3.76 1.91 111.28%
P/NAPS 1.24 1.00 0.92 0.90 0.93 0.87 0.87 26.67%

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