[HSPLANT] YoY Annualized Quarter 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- 30.73%
YoY- 171.7%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 683,636 657,442 978,030 604,786 370,862 412,492 458,150 6.89%
PBT 170,522 89,336 438,082 204,072 48,728 4,922 59,104 19.29%
Tax -42,132 -23,664 -100,944 -50,490 7,798 -4,560 -20,260 12.96%
NP 128,390 65,672 337,138 153,582 56,526 362 38,844 22.02%
-
NP to SH 128,390 65,672 337,138 153,582 56,526 362 38,844 22.02%
-
Tax Rate 24.71% 26.49% 23.04% 24.74% -16.00% 92.65% 34.28% -
Total Cost 555,246 591,770 640,892 451,204 314,336 412,130 419,306 4.78%
-
Net Worth 1,975,221 1,903,250 1,927,240 1,751,310 1,663,344 1,623,362 1,639,366 3.15%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 23,990 23,990 79,968 23,990 23,990 7,996 23,990 0.00%
Div Payout % 18.69% 36.53% 23.72% 15.62% 42.44% 2,209.08% 61.76% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,975,221 1,903,250 1,927,240 1,751,310 1,663,344 1,623,362 1,639,366 3.15%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.78% 9.99% 34.47% 25.39% 15.24% 0.09% 8.48% -
ROE 6.50% 3.45% 17.49% 8.77% 3.40% 0.02% 2.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.49 82.21 122.30 75.63 46.38 51.58 57.29 6.89%
EPS 16.06 8.22 42.16 19.20 7.06 0.04 4.86 22.02%
DPS 3.00 3.00 10.00 3.00 3.00 1.00 3.00 0.00%
NAPS 2.47 2.38 2.41 2.19 2.08 2.03 2.05 3.15%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.45 82.18 122.25 75.60 46.36 51.56 57.27 6.89%
EPS 16.05 8.21 42.14 19.20 7.07 0.05 4.86 22.00%
DPS 3.00 3.00 10.00 3.00 3.00 1.00 3.00 0.00%
NAPS 2.469 2.3791 2.4091 2.1891 2.0792 2.0292 2.0492 3.15%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.76 1.86 2.30 1.80 1.50 1.60 2.24 -
P/RPS 2.06 2.26 1.88 2.38 3.23 3.10 3.91 -10.12%
P/EPS 10.96 22.65 5.46 9.37 21.22 3,534.52 46.12 -21.28%
EY 9.12 4.42 18.33 10.67 4.71 0.03 2.17 27.00%
DY 1.70 1.61 4.35 1.67 2.00 0.62 1.34 4.04%
P/NAPS 0.71 0.78 0.95 0.82 0.72 0.79 1.09 -6.88%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 23/08/23 24/08/22 24/08/21 26/08/20 28/08/19 28/08/18 -
Price 1.71 1.95 2.23 1.98 1.57 1.48 2.25 -
P/RPS 2.00 2.37 1.82 2.62 3.39 2.87 3.93 -10.63%
P/EPS 10.65 23.75 5.29 10.31 22.21 3,269.43 46.32 -21.71%
EY 9.39 4.21 18.91 9.70 4.50 0.03 2.16 27.72%
DY 1.75 1.54 4.48 1.52 1.91 0.68 1.33 4.67%
P/NAPS 0.69 0.82 0.93 0.90 0.75 0.73 1.10 -7.47%

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