[HSPLANT] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 14.33%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 693,636 680,932 666,904 667,835 636,828 654,260 732,335 -3.54%
PBT 183,057 160,841 137,235 120,248 121,552 89,600 170,538 4.82%
Tax -42,743 -38,113 -32,754 -28,879 -31,999 -15,018 -38,475 7.24%
NP 140,314 122,728 104,481 91,369 89,553 74,582 132,063 4.11%
-
NP to SH 140,314 122,728 104,481 91,369 89,553 74,582 132,063 4.11%
-
Tax Rate 23.35% 23.70% 23.87% 24.02% 26.33% 16.76% 22.56% -
Total Cost 553,322 558,204 562,423 576,466 547,275 579,678 600,272 -5.27%
-
Net Worth 2,015,206 1,975,221 1,943,234 1,951,231 1,935,237 1,903,250 1,895,253 4.16%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 54,378 54,378 54,378 54,378 67,973 67,973 95,962 -31.45%
Div Payout % 38.75% 44.31% 52.05% 59.52% 75.90% 91.14% 72.66% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,015,206 1,975,221 1,943,234 1,951,231 1,935,237 1,903,250 1,895,253 4.16%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 20.23% 18.02% 15.67% 13.68% 14.06% 11.40% 18.03% -
ROE 6.96% 6.21% 5.38% 4.68% 4.63% 3.92% 6.97% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.74 85.15 83.40 83.51 79.63 81.81 91.58 -3.54%
EPS 17.55 15.35 13.07 11.43 11.20 9.33 16.51 4.14%
DPS 6.80 6.80 6.80 6.80 8.50 8.50 12.00 -31.45%
NAPS 2.52 2.47 2.43 2.44 2.42 2.38 2.37 4.16%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.70 85.12 83.36 83.48 79.60 81.78 91.54 -3.54%
EPS 17.54 15.34 13.06 11.42 11.19 9.32 16.51 4.10%
DPS 6.80 6.80 6.80 6.80 8.50 8.50 12.00 -31.45%
NAPS 2.519 2.469 2.429 2.439 2.419 2.3791 2.3691 4.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.70 1.76 1.85 1.72 1.88 1.86 1.76 -
P/RPS 1.96 2.07 2.22 2.06 2.36 2.27 1.92 1.38%
P/EPS 9.69 11.47 14.16 15.05 16.79 19.94 10.66 -6.14%
EY 10.32 8.72 7.06 6.64 5.96 5.01 9.38 6.55%
DY 4.00 3.86 3.68 3.95 4.52 4.57 6.82 -29.86%
P/NAPS 0.67 0.71 0.76 0.70 0.78 0.78 0.74 -6.39%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 26/08/24 28/05/24 27/02/24 20/11/23 23/08/23 24/05/23 -
Price 2.07 1.71 1.79 1.85 1.81 1.95 1.90 -
P/RPS 2.39 2.01 2.15 2.22 2.27 2.38 2.07 10.02%
P/EPS 11.80 11.14 13.70 16.19 16.16 20.91 11.51 1.66%
EY 8.48 8.97 7.30 6.18 6.19 4.78 8.69 -1.61%
DY 3.29 3.98 3.80 3.68 4.70 4.36 6.32 -35.21%
P/NAPS 0.82 0.69 0.74 0.76 0.75 0.82 0.80 1.65%

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