[HSPLANT] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -17.1%
YoY- 119.52%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 639,736 814,554 894,669 978,030 968,612 670,851 634,697 0.52%
PBT 125,940 263,973 315,029 438,082 499,680 290,260 229,466 -32.99%
Tax -32,280 -53,658 -59,769 -100,944 -93,012 -66,237 -56,512 -31.18%
NP 93,660 210,315 255,260 337,138 406,668 224,023 172,954 -33.58%
-
NP to SH 93,660 210,315 255,260 337,138 406,668 224,023 172,954 -33.58%
-
Tax Rate 25.63% 20.33% 18.97% 23.04% 18.61% 22.82% 24.63% -
Total Cost 546,076 604,239 639,409 640,892 561,944 446,828 461,742 11.84%
-
Net Worth 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 3.83%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 95,962 53,312 79,968 - 135,946 15,993 -
Div Payout % - 45.63% 20.89% 23.72% - 60.68% 9.25% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 3.83%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 14.64% 25.82% 28.53% 34.47% 41.98% 33.39% 27.25% -
ROE 4.94% 10.91% 13.36% 17.49% 21.83% 11.92% 9.66% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 80.00 101.86 111.88 122.30 121.12 83.89 79.37 0.52%
EPS 11.72 26.30 31.92 42.16 50.84 28.01 21.63 -33.56%
DPS 0.00 12.00 6.67 10.00 0.00 17.00 2.00 -
NAPS 2.37 2.41 2.39 2.41 2.33 2.35 2.24 3.83%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 79.97 101.82 111.83 122.25 121.08 83.86 79.34 0.52%
EPS 11.71 26.29 31.91 42.14 50.83 28.00 21.62 -33.57%
DPS 0.00 12.00 6.66 10.00 0.00 16.99 2.00 -
NAPS 2.3691 2.4091 2.3891 2.4091 2.3291 2.3491 2.2391 3.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.76 1.94 1.93 2.30 2.53 1.97 2.03 -
P/RPS 2.20 1.90 1.73 1.88 2.09 2.35 2.56 -9.61%
P/EPS 15.03 7.38 6.05 5.46 4.98 7.03 9.39 36.87%
EY 6.65 13.56 16.54 18.33 20.10 14.22 10.65 -26.96%
DY 0.00 6.19 3.45 4.35 0.00 8.63 0.99 -
P/NAPS 0.74 0.80 0.81 0.95 1.09 0.84 0.91 -12.88%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 -
Price 1.90 2.09 2.01 2.23 2.90 2.35 2.05 -
P/RPS 2.38 2.05 1.80 1.82 2.39 2.80 2.58 -5.24%
P/EPS 16.22 7.95 6.30 5.29 5.70 8.39 9.48 43.09%
EY 6.16 12.58 15.88 18.91 17.54 11.92 10.55 -30.16%
DY 0.00 5.74 3.32 4.48 0.00 7.23 0.98 -
P/NAPS 0.80 0.87 0.84 0.93 1.24 1.00 0.92 -8.90%

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