[HSPLANT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.8%
YoY- 246.17%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 143,552 181,987 246,862 242,153 194,828 173,630 181,071 -14.30%
PBT 27,701 17,231 94,121 124,920 118,160 70,064 62,799 -41.96%
Tax -8,831 5,645 -27,219 -23,253 -23,853 -17,139 -15,377 -30.83%
NP 18,870 22,876 66,902 101,667 94,307 52,925 47,422 -45.80%
-
NP to SH 18,870 22,876 66,902 101,667 94,307 52,925 47,422 -45.80%
-
Tax Rate 31.88% -32.76% 28.92% 18.61% 20.19% 24.46% 24.49% -
Total Cost 124,682 159,111 179,960 140,486 100,521 120,705 133,649 -4.51%
-
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 55,977 - 39,984 - 123,951 - 11,995 178.47%
Div Payout % 296.65% - 59.77% - 131.43% - 25.29% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,927,240 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 6.57%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.15% 12.57% 27.10% 41.98% 48.41% 30.48% 26.19% -
ROE 0.98% 1.20% 3.47% 5.46% 5.02% 2.95% 2.71% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.95 22.76 30.87 30.28 24.36 21.71 22.64 -14.30%
EPS 2.36 2.86 8.37 12.71 11.79 6.62 5.93 -45.80%
DPS 7.00 0.00 5.00 0.00 15.50 0.00 1.50 178.47%
NAPS 2.41 2.39 2.41 2.33 2.35 2.24 2.19 6.57%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.94 22.75 30.86 30.27 24.35 21.70 22.63 -14.30%
EPS 2.36 2.86 8.36 12.71 11.79 6.62 5.93 -45.80%
DPS 7.00 0.00 5.00 0.00 15.49 0.00 1.50 178.47%
NAPS 2.4091 2.3891 2.4091 2.3291 2.3491 2.2391 2.1891 6.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.94 1.93 2.30 2.53 1.97 2.03 1.80 -
P/RPS 10.81 8.48 7.45 8.36 8.09 9.35 7.95 22.66%
P/EPS 82.21 67.47 27.49 19.90 16.70 30.67 30.35 93.96%
EY 1.22 1.48 3.64 5.03 5.99 3.26 3.29 -48.29%
DY 3.61 0.00 2.17 0.00 7.87 0.00 0.83 165.73%
P/NAPS 0.80 0.81 0.95 1.09 0.84 0.91 0.82 -1.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 -
Price 2.09 2.01 2.23 2.90 2.35 2.05 1.98 -
P/RPS 11.64 8.83 7.22 9.58 9.65 9.44 8.74 20.98%
P/EPS 88.57 70.26 26.66 22.81 19.93 30.98 33.39 91.28%
EY 1.13 1.42 3.75 4.38 5.02 3.23 2.99 -47.63%
DY 3.35 0.00 2.24 0.00 6.60 0.00 0.76 168.11%
P/NAPS 0.87 0.84 0.93 1.24 1.00 0.92 0.90 -2.22%

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