[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 8234.55%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 419,101 370,862 407,444 418,598 391,646 412,492 505,080 -11.66%
PBT 77,670 48,728 -27,968 36,559 6,637 4,922 28,420 95.11%
Tax -6,544 7,798 3,904 -5,110 -6,260 -4,560 -10,548 -27.19%
NP 71,126 56,526 -24,064 31,449 377 362 17,872 150.50%
-
NP to SH 71,126 56,526 -24,064 31,449 377 362 17,872 150.50%
-
Tax Rate 8.43% -16.00% - 13.98% 94.32% 92.65% 37.11% -
Total Cost 347,974 314,336 431,508 387,149 391,269 412,130 487,208 -20.04%
-
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 15,993 23,990 - 19,992 5,331 7,996 - -
Div Payout % 22.49% 42.44% - 63.57% 1,412.87% 2,209.08% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,679,338 1,663,344 1,631,357 1,655,347 1,623,360 1,623,362 1,631,361 1.94%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.97% 15.24% -5.91% 7.51% 0.10% 0.09% 3.54% -
ROE 4.24% 3.40% -1.48% 1.90% 0.02% 0.02% 1.10% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.41 46.38 50.95 52.35 48.98 51.58 63.16 -11.66%
EPS 8.89 7.06 -3.00 3.93 0.05 0.04 2.24 150.04%
DPS 2.00 3.00 0.00 2.50 0.67 1.00 0.00 -
NAPS 2.10 2.08 2.04 2.07 2.03 2.03 2.04 1.94%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.39 46.36 50.93 52.32 48.96 51.56 63.14 -11.66%
EPS 8.89 7.07 -3.01 3.93 0.05 0.05 2.23 150.78%
DPS 2.00 3.00 0.00 2.50 0.67 1.00 0.00 -
NAPS 2.0992 2.0792 2.0392 2.0692 2.0292 2.0292 2.0392 1.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.69 1.50 1.35 2.13 1.43 1.60 1.72 -
P/RPS 3.22 3.23 2.65 4.07 2.92 3.10 2.72 11.87%
P/EPS 19.00 21.22 -44.86 54.16 3,030.61 3,534.52 76.96 -60.54%
EY 5.26 4.71 -2.23 1.85 0.03 0.03 1.30 153.27%
DY 1.18 2.00 0.00 1.17 0.47 0.62 0.00 -
P/NAPS 0.80 0.72 0.66 1.03 0.70 0.79 0.84 -3.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 27/05/20 24/02/20 20/11/19 28/08/19 29/05/19 -
Price 1.83 1.57 1.68 1.64 1.60 1.48 1.47 -
P/RPS 3.49 3.39 3.30 3.13 3.27 2.87 2.33 30.81%
P/EPS 20.57 22.21 -55.83 41.70 3,390.89 3,269.43 65.78 -53.83%
EY 4.86 4.50 -1.79 2.40 0.03 0.03 1.52 116.57%
DY 1.09 1.91 0.00 1.52 0.42 0.68 0.00 -
P/NAPS 0.87 0.75 0.82 0.79 0.79 0.73 0.72 13.40%

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