[HSPLANT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.57%
YoY- 47.59%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 328,721 159,934 814,554 671,002 489,015 242,153 670,851 -37.92%
PBT 44,668 31,485 263,973 236,272 219,041 124,920 290,260 -71.38%
Tax -11,832 -8,070 -53,658 -44,827 -50,472 -23,253 -66,237 -68.38%
NP 32,836 23,415 210,315 191,445 168,569 101,667 224,023 -72.29%
-
NP to SH 32,836 23,415 210,315 191,445 168,569 101,667 224,023 -72.29%
-
Tax Rate 26.49% 25.63% 20.33% 18.97% 23.04% 18.61% 22.82% -
Total Cost 295,885 136,519 604,239 479,557 320,446 140,486 446,828 -24.08%
-
Net Worth 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 0.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,995 - 95,962 39,984 39,984 - 135,946 -80.26%
Div Payout % 36.53% - 45.63% 20.89% 23.72% - 60.68% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,903,250 1,895,253 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 0.85%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.99% 14.64% 25.82% 28.53% 34.47% 41.98% 33.39% -
ROE 1.73% 1.24% 10.91% 10.02% 8.75% 5.46% 11.92% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.11 20.00 101.86 83.91 61.15 30.28 83.89 -37.92%
EPS 4.11 2.93 26.30 23.94 21.08 12.71 28.01 -72.27%
DPS 1.50 0.00 12.00 5.00 5.00 0.00 17.00 -80.26%
NAPS 2.38 2.37 2.41 2.39 2.41 2.33 2.35 0.85%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.09 19.99 101.82 83.88 61.13 30.27 83.86 -37.92%
EPS 4.10 2.93 26.29 23.93 21.07 12.71 28.00 -72.31%
DPS 1.50 0.00 12.00 5.00 5.00 0.00 16.99 -80.26%
NAPS 2.3791 2.3691 2.4091 2.3891 2.4091 2.3291 2.3491 0.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.86 1.76 1.94 1.93 2.30 2.53 1.97 -
P/RPS 4.52 8.80 1.90 2.30 3.76 8.36 2.35 54.84%
P/EPS 45.30 60.11 7.38 8.06 10.91 19.90 7.03 247.46%
EY 2.21 1.66 13.56 12.40 9.16 5.03 14.22 -71.19%
DY 0.81 0.00 6.19 2.59 2.17 0.00 8.63 -79.43%
P/NAPS 0.78 0.74 0.80 0.81 0.95 1.09 0.84 -4.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 -
Price 1.95 1.90 2.09 2.01 2.23 2.90 2.35 -
P/RPS 4.74 9.50 2.05 2.40 3.65 9.58 2.80 42.17%
P/EPS 47.49 64.89 7.95 8.40 10.58 22.81 8.39 218.61%
EY 2.11 1.54 12.58 11.91 9.45 4.38 11.92 -68.57%
DY 0.77 0.00 5.74 2.49 2.24 0.00 7.23 -77.62%
P/NAPS 0.82 0.80 0.87 0.84 0.93 1.24 1.00 -12.42%

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