[HSPLANT] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.6%
YoY- 111.01%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 177,259 164,555 181,987 173,630 128,895 87,489 65,587 18.00%
PBT 71,399 49,183 17,231 70,064 33,889 2,517 -2,390 -
Tax -15,966 -11,336 5,645 -17,139 -8,807 -2,415 5,998 -
NP 55,433 37,847 22,876 52,925 25,082 102 3,608 57.60%
-
NP to SH 55,433 37,847 22,876 52,925 25,082 102 3,608 57.60%
-
Tax Rate 22.36% 23.05% -32.76% 24.46% 25.99% 95.95% - -
Total Cost 121,826 126,708 159,111 120,705 103,813 87,387 61,979 11.91%
-
Net Worth 2,015,206 1,935,237 1,911,247 1,791,294 1,679,338 1,623,360 1,631,365 3.58%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,015,206 1,935,237 1,911,247 1,791,294 1,679,338 1,623,360 1,631,365 3.58%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 31.27% 23.00% 12.57% 30.48% 19.46% 0.12% 5.50% -
ROE 2.75% 1.96% 1.20% 2.95% 1.49% 0.01% 0.22% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 22.17 20.58 22.76 21.71 16.12 10.94 8.20 18.01%
EPS 6.93 4.73 2.86 6.62 3.14 0.01 0.45 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.42 2.39 2.24 2.10 2.03 2.04 3.58%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 22.16 20.57 22.75 21.70 16.11 10.94 8.20 18.00%
EPS 6.93 4.73 2.86 6.62 3.14 0.01 0.45 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.519 2.419 2.3891 2.2391 2.0992 2.0292 2.0392 3.58%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.70 1.88 1.93 2.03 1.69 1.43 2.21 -
P/RPS 7.67 9.14 8.48 9.35 10.49 13.07 26.95 -18.88%
P/EPS 24.52 39.72 67.47 30.67 53.88 11,211.27 489.83 -39.26%
EY 4.08 2.52 1.48 3.26 1.86 0.01 0.20 65.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.81 0.91 0.80 0.70 1.08 -7.64%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 20/11/23 23/11/22 24/11/21 26/11/20 20/11/19 21/11/18 -
Price 2.07 1.81 2.01 2.05 1.83 1.60 1.74 -
P/RPS 9.34 8.80 8.83 9.44 11.35 14.62 21.22 -12.77%
P/EPS 29.86 38.24 70.26 30.98 58.35 12,544.08 385.66 -34.68%
EY 3.35 2.61 1.42 3.23 1.71 0.01 0.26 53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.84 0.92 0.87 0.79 0.85 -0.59%

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