[HSPLANT] YoY Annualized 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- 30.1%
YoY- 588.18%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 636,012 639,736 968,612 485,288 407,444 505,080 484,800 4.62%
PBT 193,888 125,940 499,680 156,948 -27,968 28,420 89,572 13.72%
Tax -47,780 -32,280 -93,012 -39,472 3,904 -10,548 -27,648 9.53%
NP 146,108 93,660 406,668 117,476 -24,064 17,872 61,924 15.36%
-
NP to SH 146,108 93,660 406,668 117,476 -24,064 17,872 61,924 15.36%
-
Tax Rate 24.64% 25.63% 18.61% 25.15% - 37.11% 30.87% -
Total Cost 489,904 546,076 561,944 367,812 431,508 487,208 422,876 2.48%
-
Net Worth 1,943,234 1,895,253 1,863,265 1,703,329 1,631,357 1,631,361 1,631,369 2.95%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,943,234 1,895,253 1,863,265 1,703,329 1,631,357 1,631,361 1,631,369 2.95%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 22.97% 14.64% 41.98% 24.21% -5.91% 3.54% 12.77% -
ROE 7.52% 4.94% 21.83% 6.90% -1.48% 1.10% 3.80% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 79.53 80.00 121.12 60.68 50.95 63.16 60.62 4.62%
EPS 18.28 11.72 50.84 14.68 -3.00 2.24 7.76 15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.37 2.33 2.13 2.04 2.04 2.04 2.95%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 79.50 79.97 121.08 60.66 50.93 63.14 60.60 4.62%
EPS 18.26 11.71 50.83 14.68 -3.01 2.23 7.74 15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.429 2.3691 2.3291 2.1292 2.0392 2.0392 2.0392 2.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.85 1.76 2.53 1.84 1.35 1.72 2.49 -
P/RPS 2.33 2.20 2.09 3.03 2.65 2.72 4.11 -9.01%
P/EPS 10.13 15.03 4.98 12.53 -44.86 76.96 32.16 -17.49%
EY 9.88 6.65 20.10 7.98 -2.23 1.30 3.11 21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 1.09 0.86 0.66 0.84 1.22 -7.57%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 24/05/23 25/05/22 24/05/21 27/05/20 29/05/19 28/05/18 -
Price 1.79 1.90 2.90 1.98 1.68 1.47 2.42 -
P/RPS 2.25 2.38 2.39 3.26 3.30 2.33 3.99 -9.09%
P/EPS 9.80 16.22 5.70 13.48 -55.83 65.78 31.25 -17.55%
EY 10.21 6.16 17.54 7.42 -1.79 1.52 3.20 21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 1.24 0.93 0.82 0.72 1.19 -7.60%

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