[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.1%
YoY- 588.18%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 670,851 634,697 604,786 485,288 467,595 419,101 370,862 48.29%
PBT 290,260 229,466 204,072 156,948 108,400 77,670 48,728 227.53%
Tax -66,237 -56,512 -50,490 -39,472 -18,104 -6,544 7,798 -
NP 224,023 172,954 153,582 117,476 90,296 71,126 56,526 149.80%
-
NP to SH 224,023 172,954 153,582 117,476 90,296 71,126 56,526 149.80%
-
Tax Rate 22.82% 24.63% 24.74% 25.15% 16.70% 8.43% -16.00% -
Total Cost 446,828 461,742 451,204 367,812 377,299 347,974 314,336 26.34%
-
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 135,946 15,993 23,990 - 55,977 15,993 23,990 216.84%
Div Payout % 60.68% 9.25% 15.62% - 61.99% 22.49% 42.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 33.39% 27.25% 25.39% 24.21% 19.31% 16.97% 15.24% -
ROE 11.92% 9.66% 8.77% 6.90% 5.28% 4.24% 3.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.89 79.37 75.63 60.68 58.47 52.41 46.38 48.29%
EPS 28.01 21.63 19.20 14.68 11.29 8.89 7.06 149.98%
DPS 17.00 2.00 3.00 0.00 7.00 2.00 3.00 216.84%
NAPS 2.35 2.24 2.19 2.13 2.14 2.10 2.08 8.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.86 79.34 75.60 60.66 58.45 52.39 46.36 48.29%
EPS 28.00 21.62 19.20 14.68 11.29 8.89 7.07 149.69%
DPS 16.99 2.00 3.00 0.00 7.00 2.00 3.00 216.72%
NAPS 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 2.0792 8.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.97 2.03 1.80 1.84 1.80 1.69 1.50 -
P/RPS 2.35 2.56 2.38 3.03 3.08 3.22 3.23 -19.06%
P/EPS 7.03 9.39 9.37 12.53 15.94 19.00 21.22 -52.02%
EY 14.22 10.65 10.67 7.98 6.27 5.26 4.71 108.47%
DY 8.63 0.99 1.67 0.00 3.89 1.18 2.00 164.34%
P/NAPS 0.84 0.91 0.82 0.86 0.84 0.80 0.72 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 -
Price 2.35 2.05 1.98 1.98 1.86 1.83 1.57 -
P/RPS 2.80 2.58 2.62 3.26 3.18 3.49 3.39 -11.93%
P/EPS 8.39 9.48 10.31 13.48 16.47 20.57 22.21 -47.65%
EY 11.92 10.55 9.70 7.42 6.07 4.86 4.50 91.10%
DY 7.23 0.98 1.52 0.00 3.76 1.09 1.91 142.29%
P/NAPS 1.00 0.92 0.90 0.93 0.87 0.87 0.75 21.07%

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