[HSPLANT] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 43.51%
YoY- -63.08%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 636,012 667,835 657,701 657,442 639,736 814,554 894,669 -20.33%
PBT 193,888 120,248 125,134 89,336 125,940 263,973 315,029 -27.62%
Tax -47,780 -28,879 -30,890 -23,664 -32,280 -53,658 -59,769 -13.85%
NP 146,108 91,369 94,244 65,672 93,660 210,315 255,260 -31.03%
-
NP to SH 146,108 91,369 94,244 65,672 93,660 210,315 255,260 -31.03%
-
Tax Rate 24.64% 24.02% 24.69% 26.49% 25.63% 20.33% 18.97% -
Total Cost 489,904 576,466 563,457 591,770 546,076 604,239 639,409 -16.25%
-
Net Worth 1,943,234 1,951,231 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1.11%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 54,378 15,993 23,990 - 95,962 53,312 -
Div Payout % - 59.52% 16.97% 36.53% - 45.63% 20.89% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,943,234 1,951,231 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1.11%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 22.97% 13.68% 14.33% 9.99% 14.64% 25.82% 28.53% -
ROE 7.52% 4.68% 4.87% 3.45% 4.94% 10.91% 13.36% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 79.53 83.51 82.25 82.21 80.00 101.86 111.88 -20.33%
EPS 18.28 11.43 11.79 8.22 11.72 26.30 31.92 -31.01%
DPS 0.00 6.80 2.00 3.00 0.00 12.00 6.67 -
NAPS 2.43 2.44 2.42 2.38 2.37 2.41 2.39 1.11%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 79.50 83.48 82.21 82.18 79.97 101.82 111.83 -20.32%
EPS 18.26 11.42 11.78 8.21 11.71 26.29 31.91 -31.05%
DPS 0.00 6.80 2.00 3.00 0.00 12.00 6.66 -
NAPS 2.429 2.439 2.419 2.3791 2.3691 2.4091 2.3891 1.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.85 1.72 1.88 1.86 1.76 1.94 1.93 -
P/RPS 2.33 2.06 2.29 2.26 2.20 1.90 1.73 21.93%
P/EPS 10.13 15.05 15.95 22.65 15.03 7.38 6.05 40.96%
EY 9.88 6.64 6.27 4.42 6.65 13.56 16.54 -29.05%
DY 0.00 3.95 1.06 1.61 0.00 6.19 3.45 -
P/NAPS 0.76 0.70 0.78 0.78 0.74 0.80 0.81 -4.15%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 27/02/24 20/11/23 23/08/23 24/05/23 22/02/23 23/11/22 -
Price 1.79 1.85 1.81 1.95 1.90 2.09 2.01 -
P/RPS 2.25 2.22 2.20 2.37 2.38 2.05 1.80 16.02%
P/EPS 9.80 16.19 15.36 23.75 16.22 7.95 6.30 34.21%
EY 10.21 6.18 6.51 4.21 6.16 12.58 15.88 -25.48%
DY 0.00 3.68 1.10 1.54 0.00 5.74 3.32 -
P/NAPS 0.74 0.76 0.75 0.82 0.80 0.87 0.84 -8.09%

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