[HSPLANT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 39.19%
YoY- 499.48%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 670,851 629,292 584,557 487,056 467,595 439,189 397,783 41.54%
PBT 290,260 222,247 186,072 154,629 108,400 89,834 58,462 190.18%
Tax -66,237 -55,580 -47,248 -28,948 -18,104 -5,323 1,069 -
NP 224,023 166,667 138,824 125,681 90,296 84,511 59,531 141.35%
-
NP to SH 224,023 166,667 138,824 125,681 90,296 84,511 59,531 141.35%
-
Tax Rate 22.82% 25.01% 25.39% 18.72% 16.70% 5.93% -1.83% -
Total Cost 446,828 462,625 445,733 361,375 377,299 354,678 338,252 20.33%
-
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 135,946 55,977 55,977 55,977 55,977 27,988 27,988 185.98%
Div Payout % 60.68% 33.59% 40.32% 44.54% 61.99% 33.12% 47.02% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 33.39% 26.48% 23.75% 25.80% 19.31% 19.24% 14.97% -
ROE 11.92% 9.30% 7.93% 7.38% 5.28% 5.03% 3.58% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.89 78.69 73.10 60.91 58.47 54.92 49.74 41.55%
EPS 28.01 20.84 17.36 15.72 11.29 10.57 7.44 141.42%
DPS 17.00 7.00 7.00 7.00 7.00 3.50 3.50 185.98%
NAPS 2.35 2.24 2.19 2.13 2.14 2.10 2.08 8.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.86 78.66 73.07 60.88 58.45 54.90 49.72 41.55%
EPS 28.00 20.83 17.35 15.71 11.29 10.56 7.44 141.36%
DPS 16.99 7.00 7.00 7.00 7.00 3.50 3.50 185.86%
NAPS 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 2.0792 8.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.97 2.03 1.80 1.84 1.80 1.69 1.50 -
P/RPS 2.35 2.58 2.46 3.02 3.08 3.08 3.02 -15.36%
P/EPS 7.03 9.74 10.37 11.71 15.94 15.99 20.15 -50.34%
EY 14.22 10.27 9.64 8.54 6.27 6.25 4.96 101.42%
DY 8.63 3.45 3.89 3.80 3.89 2.07 2.33 138.81%
P/NAPS 0.84 0.91 0.82 0.86 0.84 0.80 0.72 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 -
Price 2.35 2.05 1.98 1.98 1.86 1.83 1.57 -
P/RPS 2.80 2.61 2.71 3.25 3.18 3.33 3.16 -7.72%
P/EPS 8.39 9.84 11.41 12.60 16.47 17.32 21.09 -45.81%
EY 11.92 10.17 8.77 7.94 6.07 5.77 4.74 84.61%
DY 7.23 3.41 3.54 3.54 3.76 1.91 2.23 118.58%
P/NAPS 1.00 0.92 0.90 0.93 0.87 0.87 0.75 21.07%

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