[HSPLANT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 394.33%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 439,189 397,783 394,189 418,598 389,829 367,927 395,826 7.15%
PBT 89,834 58,462 22,462 36,559 14,967 10,060 21,863 155.87%
Tax -5,323 1,069 -1,497 -5,110 -8,605 -192 -3,767 25.84%
NP 84,511 59,531 20,965 31,449 6,362 9,868 18,096 178.61%
-
NP to SH 84,511 59,531 20,965 31,449 6,362 9,868 18,096 178.61%
-
Tax Rate 5.93% -1.83% 6.66% 13.98% 57.49% 1.91% 17.23% -
Total Cost 354,678 338,252 373,224 387,149 383,467 358,059 377,730 -4.10%
-
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 27,988 27,988 19,992 19,992 11,995 11,995 19,992 25.06%
Div Payout % 33.12% 47.02% 95.36% 63.57% 188.55% 121.56% 110.48% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.24% 14.97% 5.32% 7.51% 1.63% 2.68% 4.57% -
ROE 5.03% 3.58% 1.29% 1.90% 0.39% 0.61% 1.11% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.92 49.74 49.29 52.35 48.75 46.01 49.50 7.15%
EPS 10.57 7.44 2.62 3.93 0.80 1.23 2.26 178.88%
DPS 3.50 3.50 2.50 2.50 1.50 1.50 2.50 25.06%
NAPS 2.10 2.08 2.04 2.07 2.03 2.03 2.04 1.94%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.90 49.72 49.27 52.32 48.73 45.99 49.48 7.15%
EPS 10.56 7.44 2.62 3.93 0.80 1.23 2.26 178.70%
DPS 3.50 3.50 2.50 2.50 1.50 1.50 2.50 25.06%
NAPS 2.0992 2.0792 2.0392 2.0692 2.0292 2.0292 2.0392 1.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.69 1.50 1.35 2.13 1.43 1.60 1.72 -
P/RPS 3.08 3.02 2.74 4.07 2.93 3.48 3.47 -7.62%
P/EPS 15.99 20.15 51.49 54.16 179.75 129.66 76.01 -64.52%
EY 6.25 4.96 1.94 1.85 0.56 0.77 1.32 181.17%
DY 2.07 2.33 1.85 1.17 1.05 0.94 1.45 26.70%
P/NAPS 0.80 0.72 0.66 1.03 0.70 0.79 0.84 -3.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 27/05/20 24/02/20 20/11/19 28/08/19 29/05/19 -
Price 1.83 1.57 1.68 1.64 1.60 1.48 1.47 -
P/RPS 3.33 3.16 3.41 3.13 3.28 3.22 2.97 7.90%
P/EPS 17.32 21.09 64.08 41.70 201.12 119.94 64.96 -58.47%
EY 5.77 4.74 1.56 2.40 0.50 0.83 1.54 140.65%
DY 1.91 2.23 1.49 1.52 0.94 1.01 1.70 8.05%
P/NAPS 0.87 0.75 0.82 0.79 0.79 0.73 0.72 13.40%

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