[HSPLANT] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 161.47%
YoY- 171.7%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 242,153 670,851 476,023 302,393 121,322 467,595 314,326 -15.97%
PBT 124,920 290,260 172,100 102,036 39,237 108,400 58,253 66.37%
Tax -23,253 -66,237 -42,384 -25,245 -9,868 -18,104 -4,908 182.35%
NP 101,667 224,023 129,716 76,791 29,369 90,296 53,345 53.77%
-
NP to SH 101,667 224,023 129,716 76,791 29,369 90,296 53,345 53.77%
-
Tax Rate 18.61% 22.82% 24.63% 24.74% 25.15% 16.70% 8.43% -
Total Cost 140,486 446,828 346,307 225,602 91,953 377,299 260,981 -33.85%
-
Net Worth 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 7.18%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 135,946 11,995 11,995 - 55,977 11,995 -
Div Payout % - 60.68% 9.25% 15.62% - 61.99% 22.49% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 7.18%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 41.98% 33.39% 27.25% 25.39% 24.21% 19.31% 16.97% -
ROE 5.46% 11.92% 7.24% 4.38% 1.72% 5.28% 3.18% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.28 83.89 59.53 37.81 15.17 58.47 39.31 -15.98%
EPS 12.71 28.01 16.22 9.60 3.67 11.29 6.67 53.76%
DPS 0.00 17.00 1.50 1.50 0.00 7.00 1.50 -
NAPS 2.33 2.35 2.24 2.19 2.13 2.14 2.10 7.18%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.27 83.86 59.50 37.80 15.17 58.45 39.29 -15.97%
EPS 12.71 28.00 16.21 9.60 3.67 11.29 6.67 53.76%
DPS 0.00 16.99 1.50 1.50 0.00 7.00 1.50 -
NAPS 2.3291 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 7.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.53 1.97 2.03 1.80 1.84 1.80 1.69 -
P/RPS 8.36 2.35 3.41 4.76 12.13 3.08 4.30 55.83%
P/EPS 19.90 7.03 12.51 18.74 50.10 15.94 25.33 -14.87%
EY 5.03 14.22 7.99 5.33 2.00 6.27 3.95 17.50%
DY 0.00 8.63 0.74 0.83 0.00 3.89 0.89 -
P/NAPS 1.09 0.84 0.91 0.82 0.86 0.84 0.80 22.92%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 -
Price 2.90 2.35 2.05 1.98 1.98 1.86 1.83 -
P/RPS 9.58 2.80 3.44 5.24 13.05 3.18 4.66 61.74%
P/EPS 22.81 8.39 12.64 20.62 53.91 16.47 27.43 -11.57%
EY 4.38 11.92 7.91 4.85 1.85 6.07 3.65 12.93%
DY 0.00 7.23 0.73 0.76 0.00 3.76 0.82 -
P/NAPS 1.24 1.00 0.92 0.90 0.93 0.87 0.87 26.67%

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