[HSPLANT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 20.06%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 857,473 791,682 670,851 629,292 584,557 487,056 467,595 49.98%
PBT 407,265 375,943 290,260 222,247 186,072 154,629 108,400 142.26%
Tax -91,464 -79,622 -66,237 -55,580 -47,248 -28,948 -18,104 195.30%
NP 315,801 296,321 224,023 166,667 138,824 125,681 90,296 130.93%
-
NP to SH 315,801 296,321 224,023 166,667 138,824 125,681 90,296 130.93%
-
Tax Rate 22.46% 21.18% 22.82% 25.01% 25.39% 18.72% 16.70% -
Total Cost 541,672 495,361 446,828 462,625 445,733 361,375 377,299 27.34%
-
Net Worth 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 8.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 163,935 135,946 135,946 55,977 55,977 55,977 55,977 105.09%
Div Payout % 51.91% 45.88% 60.68% 33.59% 40.32% 44.54% 61.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 1,711,325 8.26%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 36.83% 37.43% 33.39% 26.48% 23.75% 25.80% 19.31% -
ROE 16.39% 15.90% 11.92% 9.30% 7.93% 7.38% 5.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.23 99.00 83.89 78.69 73.10 60.91 58.47 49.99%
EPS 39.49 37.05 28.01 20.84 17.36 15.72 11.29 130.95%
DPS 20.50 17.00 17.00 7.00 7.00 7.00 7.00 105.09%
NAPS 2.41 2.33 2.35 2.24 2.19 2.13 2.14 8.26%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.18 98.96 83.86 78.66 73.07 60.88 58.45 49.98%
EPS 39.48 37.04 28.00 20.83 17.35 15.71 11.29 130.91%
DPS 20.49 16.99 16.99 7.00 7.00 7.00 7.00 105.02%
NAPS 2.4091 2.3291 2.3491 2.2391 2.1891 2.1292 2.1392 8.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.30 2.53 1.97 2.03 1.80 1.84 1.80 -
P/RPS 2.14 2.56 2.35 2.58 2.46 3.02 3.08 -21.60%
P/EPS 5.82 6.83 7.03 9.74 10.37 11.71 15.94 -49.00%
EY 17.17 14.65 14.22 10.27 9.64 8.54 6.27 96.09%
DY 8.91 6.72 8.63 3.45 3.89 3.80 3.89 74.02%
P/NAPS 0.95 1.09 0.84 0.91 0.82 0.86 0.84 8.57%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 24/02/21 -
Price 2.23 2.90 2.35 2.05 1.98 1.98 1.86 -
P/RPS 2.08 2.93 2.80 2.61 2.71 3.25 3.18 -24.70%
P/EPS 5.65 7.83 8.39 9.84 11.41 12.60 16.47 -51.09%
EY 17.71 12.78 11.92 10.17 8.77 7.94 6.07 104.58%
DY 9.19 5.86 7.23 3.41 3.54 3.54 3.76 81.74%
P/NAPS 0.93 1.24 1.00 0.92 0.90 0.93 0.87 4.55%

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