[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -17.61%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 657,701 657,442 639,736 814,554 894,669 978,030 968,612 -22.72%
PBT 125,134 89,336 125,940 263,973 315,029 438,082 499,680 -60.23%
Tax -30,890 -23,664 -32,280 -53,658 -59,769 -100,944 -93,012 -52.01%
NP 94,244 65,672 93,660 210,315 255,260 337,138 406,668 -62.23%
-
NP to SH 94,244 65,672 93,660 210,315 255,260 337,138 406,668 -62.23%
-
Tax Rate 24.69% 26.49% 25.63% 20.33% 18.97% 23.04% 18.61% -
Total Cost 563,457 591,770 546,076 604,239 639,409 640,892 561,944 0.17%
-
Net Worth 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 2.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,993 23,990 - 95,962 53,312 79,968 - -
Div Payout % 16.97% 36.53% - 45.63% 20.89% 23.72% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,935,237 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 2.55%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.33% 9.99% 14.64% 25.82% 28.53% 34.47% 41.98% -
ROE 4.87% 3.45% 4.94% 10.91% 13.36% 17.49% 21.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 82.25 82.21 80.00 101.86 111.88 122.30 121.12 -22.72%
EPS 11.79 8.22 11.72 26.30 31.92 42.16 50.84 -62.22%
DPS 2.00 3.00 0.00 12.00 6.67 10.00 0.00 -
NAPS 2.42 2.38 2.37 2.41 2.39 2.41 2.33 2.55%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 82.21 82.18 79.97 101.82 111.83 122.25 121.08 -22.73%
EPS 11.78 8.21 11.71 26.29 31.91 42.14 50.83 -62.23%
DPS 2.00 3.00 0.00 12.00 6.66 10.00 0.00 -
NAPS 2.419 2.3791 2.3691 2.4091 2.3891 2.4091 2.3291 2.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.88 1.86 1.76 1.94 1.93 2.30 2.53 -
P/RPS 2.29 2.26 2.20 1.90 1.73 1.88 2.09 6.27%
P/EPS 15.95 22.65 15.03 7.38 6.05 5.46 4.98 117.12%
EY 6.27 4.42 6.65 13.56 16.54 18.33 20.10 -53.97%
DY 1.06 1.61 0.00 6.19 3.45 4.35 0.00 -
P/NAPS 0.78 0.78 0.74 0.80 0.81 0.95 1.09 -19.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 23/08/23 24/05/23 22/02/23 23/11/22 24/08/22 25/05/22 -
Price 1.81 1.95 1.90 2.09 2.01 2.23 2.90 -
P/RPS 2.20 2.37 2.38 2.05 1.80 1.82 2.39 -5.36%
P/EPS 15.36 23.75 16.22 7.95 6.30 5.29 5.70 93.53%
EY 6.51 4.21 6.16 12.58 15.88 18.91 17.54 -48.32%
DY 1.10 1.54 0.00 5.74 3.32 4.48 0.00 -
P/NAPS 0.75 0.82 0.80 0.87 0.84 0.93 1.24 -28.45%

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