[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 88.75%
YoY- 18749.82%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 302,393 121,322 467,595 314,326 185,431 101,861 418,598 -19.50%
PBT 102,036 39,237 108,400 58,253 24,364 -6,992 36,559 98.35%
Tax -25,245 -9,868 -18,104 -4,908 3,899 976 -5,110 190.35%
NP 76,791 29,369 90,296 53,345 28,263 -6,016 31,449 81.42%
-
NP to SH 76,791 29,369 90,296 53,345 28,263 -6,016 31,449 81.42%
-
Tax Rate 24.74% 25.15% 16.70% 8.43% -16.00% - 13.98% -
Total Cost 225,602 91,953 377,299 260,981 157,168 107,877 387,149 -30.25%
-
Net Worth 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 3.83%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 11,995 - 55,977 11,995 11,995 - 19,992 -28.88%
Div Payout % 15.62% - 61.99% 22.49% 42.44% - 63.57% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 1,631,357 1,655,347 3.83%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 25.39% 24.21% 19.31% 16.97% 15.24% -5.91% 7.51% -
ROE 4.38% 1.72% 5.28% 3.18% 1.70% -0.37% 1.90% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.81 15.17 58.47 39.31 23.19 12.74 52.35 -19.51%
EPS 9.60 3.67 11.29 6.67 3.53 -0.75 3.93 81.47%
DPS 1.50 0.00 7.00 1.50 1.50 0.00 2.50 -28.88%
NAPS 2.19 2.13 2.14 2.10 2.08 2.04 2.07 3.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.80 15.17 58.45 39.29 23.18 12.73 52.32 -19.49%
EPS 9.60 3.67 11.29 6.67 3.53 -0.75 3.93 81.47%
DPS 1.50 0.00 7.00 1.50 1.50 0.00 2.50 -28.88%
NAPS 2.1891 2.1292 2.1392 2.0992 2.0792 2.0392 2.0692 3.83%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.80 1.84 1.80 1.69 1.50 1.35 2.13 -
P/RPS 4.76 12.13 3.08 4.30 6.47 10.60 4.07 11.01%
P/EPS 18.74 50.10 15.94 25.33 42.44 -179.45 54.16 -50.74%
EY 5.33 2.00 6.27 3.95 2.36 -0.56 1.85 102.60%
DY 0.83 0.00 3.89 0.89 1.00 0.00 1.17 -20.47%
P/NAPS 0.82 0.86 0.84 0.80 0.72 0.66 1.03 -14.11%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 27/05/20 24/02/20 -
Price 1.98 1.98 1.86 1.83 1.57 1.68 1.64 -
P/RPS 5.24 13.05 3.18 4.66 6.77 13.19 3.13 41.03%
P/EPS 20.62 53.91 16.47 27.43 44.42 -223.32 41.70 -37.49%
EY 4.85 1.85 6.07 3.65 2.25 -0.45 2.40 59.90%
DY 0.76 0.00 3.76 0.82 0.96 0.00 1.52 -37.03%
P/NAPS 0.90 0.93 0.87 0.87 0.75 0.82 0.79 9.08%

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