[HSPLANT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -20.52%
YoY- 588.18%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 194,828 173,630 181,071 121,322 153,269 128,895 83,570 75.54%
PBT 118,160 70,064 62,799 39,237 50,147 33,889 31,356 141.57%
Tax -23,853 -17,139 -15,377 -9,868 -13,196 -8,807 2,923 -
NP 94,307 52,925 47,422 29,369 36,951 25,082 34,279 95.97%
-
NP to SH 94,307 52,925 47,422 29,369 36,951 25,082 34,279 95.97%
-
Tax Rate 20.19% 24.46% 24.49% 25.15% 26.31% 25.99% -9.32% -
Total Cost 100,521 120,705 133,649 91,953 116,318 103,813 49,291 60.60%
-
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 123,951 - 11,995 - 43,982 - 11,995 372.40%
Div Payout % 131.43% - 25.29% - 119.03% - 34.99% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 1,679,338 1,663,344 8.45%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 48.41% 30.48% 26.19% 24.21% 24.11% 19.46% 41.02% -
ROE 5.02% 2.95% 2.71% 1.72% 2.16% 1.49% 2.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.36 21.71 22.64 15.17 19.17 16.12 10.45 75.53%
EPS 11.79 6.62 5.93 3.67 4.62 3.14 4.29 95.84%
DPS 15.50 0.00 1.50 0.00 5.50 0.00 1.50 372.40%
NAPS 2.35 2.24 2.19 2.13 2.14 2.10 2.08 8.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.35 21.70 22.63 15.17 19.16 16.11 10.45 75.49%
EPS 11.79 6.62 5.93 3.67 4.62 3.14 4.28 96.14%
DPS 15.49 0.00 1.50 0.00 5.50 0.00 1.50 372.20%
NAPS 2.3491 2.2391 2.1891 2.1292 2.1392 2.0992 2.0792 8.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.97 2.03 1.80 1.84 1.80 1.69 1.50 -
P/RPS 8.09 9.35 7.95 12.13 9.39 10.49 14.35 -31.68%
P/EPS 16.70 30.67 30.35 50.10 38.96 53.88 34.99 -38.84%
EY 5.99 3.26 3.29 2.00 2.57 1.86 2.86 63.47%
DY 7.87 0.00 0.83 0.00 3.06 0.00 1.00 294.17%
P/NAPS 0.84 0.91 0.82 0.86 0.84 0.80 0.72 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 26/11/20 26/08/20 -
Price 2.35 2.05 1.98 1.98 1.86 1.83 1.57 -
P/RPS 9.65 9.44 8.74 13.05 9.70 11.35 15.02 -25.48%
P/EPS 19.93 30.98 33.39 53.91 40.25 58.35 36.63 -33.27%
EY 5.02 3.23 2.99 1.85 2.48 1.71 2.73 49.92%
DY 6.60 0.00 0.76 0.00 2.96 0.00 0.96 260.29%
P/NAPS 1.00 0.92 0.90 0.93 0.87 0.87 0.75 21.07%

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