[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.95%
YoY- 187.12%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 634,697 604,786 485,288 467,595 419,101 370,862 407,444 34.34%
PBT 229,466 204,072 156,948 108,400 77,670 48,728 -27,968 -
Tax -56,512 -50,490 -39,472 -18,104 -6,544 7,798 3,904 -
NP 172,954 153,582 117,476 90,296 71,126 56,526 -24,064 -
-
NP to SH 172,954 153,582 117,476 90,296 71,126 56,526 -24,064 -
-
Tax Rate 24.63% 24.74% 25.15% 16.70% 8.43% -16.00% - -
Total Cost 461,742 451,204 367,812 377,299 347,974 314,336 431,508 4.61%
-
Net Worth 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 6.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,993 23,990 - 55,977 15,993 23,990 - -
Div Payout % 9.25% 15.62% - 61.99% 22.49% 42.44% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 6.42%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 27.25% 25.39% 24.21% 19.31% 16.97% 15.24% -5.91% -
ROE 9.66% 8.77% 6.90% 5.28% 4.24% 3.40% -1.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.37 75.63 60.68 58.47 52.41 46.38 50.95 34.34%
EPS 21.63 19.20 14.68 11.29 8.89 7.06 -3.00 -
DPS 2.00 3.00 0.00 7.00 2.00 3.00 0.00 -
NAPS 2.24 2.19 2.13 2.14 2.10 2.08 2.04 6.42%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.34 75.60 60.66 58.45 52.39 46.36 50.93 34.34%
EPS 21.62 19.20 14.68 11.29 8.89 7.07 -3.01 -
DPS 2.00 3.00 0.00 7.00 2.00 3.00 0.00 -
NAPS 2.2391 2.1891 2.1292 2.1392 2.0992 2.0792 2.0392 6.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.03 1.80 1.84 1.80 1.69 1.50 1.35 -
P/RPS 2.56 2.38 3.03 3.08 3.22 3.23 2.65 -2.27%
P/EPS 9.39 9.37 12.53 15.94 19.00 21.22 -44.86 -
EY 10.65 10.67 7.98 6.27 5.26 4.71 -2.23 -
DY 0.99 1.67 0.00 3.89 1.18 2.00 0.00 -
P/NAPS 0.91 0.82 0.86 0.84 0.80 0.72 0.66 23.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 27/05/20 -
Price 2.05 1.98 1.98 1.86 1.83 1.57 1.68 -
P/RPS 2.58 2.62 3.26 3.18 3.49 3.39 3.30 -15.12%
P/EPS 9.48 10.31 13.48 16.47 20.57 22.21 -55.83 -
EY 10.55 9.70 7.42 6.07 4.86 4.50 -1.79 -
DY 0.98 1.52 0.00 3.76 1.09 1.91 0.00 -
P/NAPS 0.92 0.90 0.93 0.87 0.87 0.75 0.82 7.96%

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