[HSPLANT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 81.53%
YoY- 246.17%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 814,554 894,669 978,030 968,612 670,851 634,697 604,786 21.89%
PBT 263,973 315,029 438,082 499,680 290,260 229,466 204,072 18.66%
Tax -53,658 -59,769 -100,944 -93,012 -66,237 -56,512 -50,490 4.12%
NP 210,315 255,260 337,138 406,668 224,023 172,954 153,582 23.24%
-
NP to SH 210,315 255,260 337,138 406,668 224,023 172,954 153,582 23.24%
-
Tax Rate 20.33% 18.97% 23.04% 18.61% 22.82% 24.63% 24.74% -
Total Cost 604,239 639,409 640,892 561,944 446,828 461,742 451,204 21.43%
-
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 95,962 53,312 79,968 - 135,946 15,993 23,990 151.35%
Div Payout % 45.63% 20.89% 23.72% - 60.68% 9.25% 15.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.82% 28.53% 34.47% 41.98% 33.39% 27.25% 25.39% -
ROE 10.91% 13.36% 17.49% 21.83% 11.92% 9.66% 8.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.86 111.88 122.30 121.12 83.89 79.37 75.63 21.89%
EPS 26.30 31.92 42.16 50.84 28.01 21.63 19.20 23.26%
DPS 12.00 6.67 10.00 0.00 17.00 2.00 3.00 151.34%
NAPS 2.41 2.39 2.41 2.33 2.35 2.24 2.19 6.57%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.82 111.83 122.25 121.08 83.86 79.34 75.60 21.89%
EPS 26.29 31.91 42.14 50.83 28.00 21.62 19.20 23.23%
DPS 12.00 6.66 10.00 0.00 16.99 2.00 3.00 151.34%
NAPS 2.4091 2.3891 2.4091 2.3291 2.3491 2.2391 2.1891 6.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.94 1.93 2.30 2.53 1.97 2.03 1.80 -
P/RPS 1.90 1.73 1.88 2.09 2.35 2.56 2.38 -13.90%
P/EPS 7.38 6.05 5.46 4.98 7.03 9.39 9.37 -14.67%
EY 13.56 16.54 18.33 20.10 14.22 10.65 10.67 17.27%
DY 6.19 3.45 4.35 0.00 8.63 0.99 1.67 138.93%
P/NAPS 0.80 0.81 0.95 1.09 0.84 0.91 0.82 -1.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 -
Price 2.09 2.01 2.23 2.90 2.35 2.05 1.98 -
P/RPS 2.05 1.80 1.82 2.39 2.80 2.58 2.62 -15.05%
P/EPS 7.95 6.30 5.29 5.70 8.39 9.48 10.31 -15.87%
EY 12.58 15.88 18.91 17.54 11.92 10.55 9.70 18.86%
DY 5.74 3.32 4.48 0.00 7.23 0.98 1.52 141.91%
P/NAPS 0.87 0.84 0.93 1.24 1.00 0.92 0.90 -2.22%

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