[HSPLANT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 78.19%
YoY- 155.22%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 174,559 143,552 194,828 153,269 124,863 96,094 163,882 1.05%
PBT 26,397 27,701 118,160 50,147 31,581 9,989 59,126 -12.57%
Tax -5,711 -8,831 -23,853 -13,196 -415 -3,910 -13,175 -12.99%
NP 20,686 18,870 94,307 36,951 31,166 6,079 45,951 -12.44%
-
NP to SH 20,686 18,870 94,307 36,951 31,166 6,079 45,951 -12.44%
-
Tax Rate 21.64% 31.88% 20.19% 26.31% 1.31% 39.14% 22.28% -
Total Cost 153,873 124,682 100,521 116,318 93,697 90,015 117,931 4.53%
-
Net Worth 1,951,231 1,927,240 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 -0.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 42,383 55,977 123,951 43,982 15,993 7,996 47,981 -2.04%
Div Payout % 204.89% 296.65% 131.43% 119.03% 51.32% 131.55% 104.42% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,951,231 1,927,240 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 -0.98%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.85% 13.15% 48.41% 24.11% 24.96% 6.33% 28.04% -
ROE 1.06% 0.98% 5.02% 2.16% 1.88% 0.37% 2.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.83 17.95 24.36 19.17 15.61 12.02 20.49 1.06%
EPS 2.59 2.36 11.79 4.62 3.90 0.76 5.75 -12.44%
DPS 5.30 7.00 15.50 5.50 2.00 1.00 6.00 -2.04%
NAPS 2.44 2.41 2.35 2.14 2.07 2.05 2.59 -0.98%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.82 17.94 24.35 19.16 15.61 12.01 20.49 1.05%
EPS 2.59 2.36 11.79 4.62 3.90 0.76 5.74 -12.41%
DPS 5.30 7.00 15.49 5.50 2.00 1.00 6.00 -2.04%
NAPS 2.439 2.4091 2.3491 2.1392 2.0692 2.0492 2.589 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.72 1.94 1.97 1.80 2.13 1.64 2.55 -
P/RPS 7.88 10.81 8.09 9.39 13.64 13.65 12.44 -7.32%
P/EPS 66.49 82.21 16.70 38.96 54.65 215.74 44.38 6.96%
EY 1.50 1.22 5.99 2.57 1.83 0.46 2.25 -6.53%
DY 3.08 3.61 7.87 3.06 0.94 0.61 2.35 4.60%
P/NAPS 0.70 0.80 0.84 0.84 1.03 0.80 0.98 -5.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 23/02/22 24/02/21 24/02/20 26/02/19 27/02/18 -
Price 1.85 2.09 2.35 1.86 1.64 1.94 2.49 -
P/RPS 8.48 11.64 9.65 9.70 10.50 16.14 12.15 -5.81%
P/EPS 71.52 88.57 19.93 40.25 42.08 255.21 43.33 8.70%
EY 1.40 1.13 5.02 2.48 2.38 0.39 2.31 -8.00%
DY 2.86 3.35 6.60 2.96 1.22 0.52 2.41 2.89%
P/NAPS 0.76 0.87 1.00 0.87 0.79 0.95 0.96 -3.81%

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