[HSPLANT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.41%
YoY- 148.1%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 865,830 857,473 791,682 670,851 629,292 584,557 487,056 46.69%
PBT 354,432 407,265 375,943 290,260 222,247 186,072 154,629 73.75%
Tax -68,680 -91,464 -79,622 -66,237 -55,580 -47,248 -28,948 77.79%
NP 285,752 315,801 296,321 224,023 166,667 138,824 125,681 72.82%
-
NP to SH 285,752 315,801 296,321 224,023 166,667 138,824 125,681 72.82%
-
Tax Rate 19.38% 22.46% 21.18% 22.82% 25.01% 25.39% 18.72% -
Total Cost 580,078 541,672 495,361 446,828 462,625 445,733 361,375 37.05%
-
Net Worth 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 7.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 163,935 163,935 135,946 135,946 55,977 55,977 55,977 104.56%
Div Payout % 57.37% 51.91% 45.88% 60.68% 33.59% 40.32% 44.54% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,911,247 1,927,240 1,863,265 1,879,259 1,791,294 1,751,310 1,703,329 7.97%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 33.00% 36.83% 37.43% 33.39% 26.48% 23.75% 25.80% -
ROE 14.95% 16.39% 15.90% 11.92% 9.30% 7.93% 7.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.27 107.23 99.00 83.89 78.69 73.10 60.91 46.68%
EPS 35.73 39.49 37.05 28.01 20.84 17.36 15.72 72.78%
DPS 20.50 20.50 17.00 17.00 7.00 7.00 7.00 104.55%
NAPS 2.39 2.41 2.33 2.35 2.24 2.19 2.13 7.97%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.23 107.18 98.96 83.86 78.66 73.07 60.88 46.69%
EPS 35.72 39.48 37.04 28.00 20.83 17.35 15.71 72.82%
DPS 20.49 20.49 16.99 16.99 7.00 7.00 7.00 104.49%
NAPS 2.3891 2.4091 2.3291 2.3491 2.2391 2.1891 2.1292 7.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.93 2.30 2.53 1.97 2.03 1.80 1.84 -
P/RPS 1.78 2.14 2.56 2.35 2.58 2.46 3.02 -29.67%
P/EPS 5.40 5.82 6.83 7.03 9.74 10.37 11.71 -40.28%
EY 18.51 17.17 14.65 14.22 10.27 9.64 8.54 67.40%
DY 10.62 8.91 6.72 8.63 3.45 3.89 3.80 98.28%
P/NAPS 0.81 0.95 1.09 0.84 0.91 0.82 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 24/05/21 -
Price 2.01 2.23 2.90 2.35 2.05 1.98 1.98 -
P/RPS 1.86 2.08 2.93 2.80 2.61 2.71 3.25 -31.04%
P/EPS 5.63 5.65 7.83 8.39 9.84 11.41 12.60 -41.52%
EY 17.78 17.71 12.78 11.92 10.17 8.77 7.94 71.07%
DY 10.20 9.19 5.86 7.23 3.41 3.54 3.54 102.35%
P/NAPS 0.84 0.93 1.24 1.00 0.92 0.90 0.93 -6.55%

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