[HSPLANT] QoQ 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- -26.83%
YoY- 24490.2%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 181,071 121,322 153,269 128,895 83,570 101,861 124,863 28.14%
PBT 62,799 39,237 50,147 33,889 31,356 -6,992 31,581 58.19%
Tax -15,377 -9,868 -13,196 -8,807 2,923 976 -415 1013.87%
NP 47,422 29,369 36,951 25,082 34,279 -6,016 31,166 32.32%
-
NP to SH 47,422 29,369 36,951 25,082 34,279 -6,016 31,166 32.32%
-
Tax Rate 24.49% 25.15% 26.31% 25.99% -9.32% - 1.31% -
Total Cost 133,649 91,953 116,318 103,813 49,291 107,877 93,697 26.74%
-
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 - 43,982 - 11,995 - 15,993 -17.46%
Div Payout % 25.29% - 119.03% - 34.99% - 51.32% -
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 26.19% 24.21% 24.11% 19.46% 41.02% -5.91% 24.96% -
ROE 2.71% 1.72% 2.16% 1.49% 2.06% -0.37% 1.88% -
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 22.64 15.17 19.17 16.12 10.45 12.74 15.61 28.15%
EPS 5.93 3.67 4.62 3.14 4.29 -0.75 3.90 32.26%
DPS 1.50 0.00 5.50 0.00 1.50 0.00 2.00 -17.46%
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 22.63 15.17 19.16 16.11 10.45 12.73 15.61 28.12%
EPS 5.93 3.67 4.62 3.14 4.28 -0.75 3.90 32.26%
DPS 1.50 0.00 5.50 0.00 1.50 0.00 2.00 -17.46%
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 7.95 12.13 9.39 10.49 14.35 10.60 13.64 -30.24%
P/EPS 30.35 50.10 38.96 53.88 34.99 -179.45 54.65 -32.46%
EY 3.29 2.00 2.57 1.86 2.86 -0.56 1.83 47.90%
DY 0.83 0.00 3.06 0.00 1.00 0.00 0.94 -7.96%
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 8.74 13.05 9.70 11.35 15.02 13.19 10.50 -11.52%
P/EPS 33.39 53.91 40.25 58.35 36.63 -223.32 42.08 -14.30%
EY 2.99 1.85 2.48 1.71 2.73 -0.45 2.38 16.44%
DY 0.76 0.00 2.96 0.00 0.96 0.00 1.22 -27.08%
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