[HSPLANT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[HSPLANT] HAP SENG PLANTATIONS HOLDINGS

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -95.95%

YoY- -99.07%

Quarter Report

QtrlyReport 30 Jun 2019 - HSP.pdf

Latest QR

Upcoming QR

HSPLANT's Result

HSPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	489,015	302,393	185,431	206,246	229,075	277,610	214,718	14.69%
YoY %	61.72%	63.08%	-10.09%	-9.97%	-17.48%	29.29%	-	-
Horiz. %	227.75%	140.83%	86.36%	96.05%	106.69%	129.29%	100.00%	-
PBT	219,041	102,036	24,364	2,461	29,552	85,105	50,876	27.53%
YoY %	114.67%	318.80%	890.00%	-91.67%	-65.28%	67.28%	-	-
Horiz. %	430.54%	200.56%	47.89%	4.84%	58.09%	167.28%	100.00%	-
Tax	-50,472	-25,245	3,899	-2,280	-10,130	-22,138	-14,433	23.18%
YoY %	-99.93%	-747.47%	271.01%	77.49%	54.24%	-53.38%	-	-
Horiz. %	349.70%	174.91%	-27.01%	15.80%	70.19%	153.38%	100.00%	-
NP	168,569	76,791	28,263	181	19,422	62,967	36,443	29.06%
YoY %	119.52%	171.70%	15,514.92%	-99.07%	-69.16%	72.78%	-	-
Horiz. %	462.56%	210.72%	77.55%	0.50%	53.29%	172.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,569	76,791	28,263	181	19,422	62,967	36,443	29.06%
YoY %	119.52%	171.70%	15,514.92%	-99.07%	-69.16%	72.78%	-	-
Horiz. %	462.56%	210.72%	77.55%	0.50%	53.29%	172.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.04%	24.74%	-16.00%	92.65%	34.28%	26.01%	28.37%	-
YoY %	-6.87%	254.62%	-117.27%	170.27%	31.80%	-8.32%	-	-
Horiz. %	81.21%	87.20%	-56.40%	326.58%	120.83%	91.68%	100.00%	-
Total Cost	320,446	225,602	157,168	206,065	209,653	214,643	178,275	10.26%
YoY %	42.04%	43.54%	-23.73%	-1.71%	-2.32%	20.40%	-	-
Horiz. %	179.75%	126.55%	88.16%	115.59%	117.60%	120.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,927,240	1,751,310	1,663,344	1,623,362	1,639,366	2,039,999	1,976,000	-0.41%
YoY %	10.05%	5.29%	2.46%	-0.98%	-19.64%	3.24%	-	-
Horiz. %	97.53%	88.63%	84.18%	82.15%	82.96%	103.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	39,984	11,995	11,995	3,998	11,995	40,000	24,000	8.87%
YoY %	233.34%	0.00%	200.03%	-66.67%	-70.01%	66.67%	-	-
Horiz. %	166.60%	49.98%	49.98%	16.66%	49.98%	166.67%	100.00%	-
Div Payout %	23.72%	15.62%	42.44%	2,209.08%	61.76%	63.53%	65.86%	-
YoY %	51.86%	-63.20%	-98.08%	3,476.88%	-2.79%	-3.54%	-	-
Horiz. %	36.02%	23.72%	64.44%	3,354.21%	93.77%	96.46%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,927,240	1,751,310	1,663,344	1,623,362	1,639,366	2,039,999	1,976,000	-0.41%
YoY %	10.05%	5.29%	2.46%	-0.98%	-19.64%	3.24%	-	-
Horiz. %	97.53%	88.63%	84.18%	82.15%	82.96%	103.24%	100.00%	-
NOSH	800,000	800,000	800,000	800,000	800,000	800,000	800,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	34.47%	25.39%	15.24%	0.09%	8.48%	22.68%	16.97%	-
YoY %	35.76%	66.60%	16,833.33%	-98.94%	-62.61%	33.65%	-	-
Horiz. %	203.12%	149.62%	89.81%	0.53%	49.97%	133.65%	100.00%	-
ROE	8.75%	4.38%	1.70%	0.01%	1.18%	3.09%	1.84%	-
YoY %	99.77%	157.65%	16,900.00%	-99.15%	-61.81%	67.93%	-	-
Horiz. %	475.54%	238.04%	92.39%	0.54%	64.13%	167.93%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	61.15	37.81	23.19	25.79	28.65	34.70	26.84	14.70%
YoY %	61.73%	63.04%	-10.08%	-9.98%	-17.44%	29.28%	-	-
Horiz. %	227.83%	140.87%	86.40%	96.09%	106.74%	129.28%	100.00%	-
EPS	21.08	9.60	3.53	0.02	2.43	7.87	4.56	29.05%
YoY %	119.58%	171.95%	17,550.00%	-99.18%	-69.12%	72.59%	-	-
Horiz. %	462.28%	210.53%	77.41%	0.44%	53.29%	172.59%	100.00%	-
DPS	5.00	1.50	1.50	0.50	1.50	5.00	3.00	8.88%
YoY %	233.33%	0.00%	200.00%	-66.67%	-70.00%	66.67%	-	-
Horiz. %	166.67%	50.00%	50.00%	16.67%	50.00%	166.67%	100.00%	-
NAPS	2.41	2.19	2.08	2.03	2.05	2.55	2.47	-0.40%
YoY %	10.05%	5.29%	2.46%	-0.98%	-19.61%	3.24%	-	-
Horiz. %	97.57%	88.66%	84.21%	82.19%	83.00%	103.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 800,000
RPS	61.13	37.80	23.18	25.78	28.63	34.70	26.84	14.69%
YoY %	61.72%	63.07%	-10.09%	-9.95%	-17.49%	29.28%	-	-
Horiz. %	227.76%	140.83%	86.36%	96.05%	106.67%	129.28%	100.00%	-
EPS	21.07	9.60	3.53	0.02	2.43	7.87	4.56	29.04%
YoY %	119.48%	171.95%	17,550.00%	-99.18%	-69.12%	72.59%	-	-
Horiz. %	462.06%	210.53%	77.41%	0.44%	53.29%	172.59%	100.00%	-
DPS	5.00	1.50	1.50	0.50	1.50	5.00	3.00	8.88%
YoY %	233.33%	0.00%	200.00%	-66.67%	-70.00%	66.67%	-	-
Horiz. %	166.67%	50.00%	50.00%	16.67%	50.00%	166.67%	100.00%	-
NAPS	2.4091	2.1891	2.0792	2.0292	2.0492	2.55	2.47	-0.41%
YoY %	10.05%	5.29%	2.46%	-0.98%	-19.64%	3.24%	-	-
Horiz. %	97.53%	88.63%	84.18%	82.15%	82.96%	103.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.30	1.80	1.50	1.60	2.24	2.60	2.40	-
P/RPS	3.76	4.76	6.47	6.20	7.82	7.49	8.94	-13.43%
YoY %	-21.01%	-26.43%	4.35%	-20.72%	4.41%	-16.22%	-	-
Horiz. %	42.06%	53.24%	72.37%	69.35%	87.47%	83.78%	100.00%	-
P/EPS	10.91	18.74	42.44	7,069.05	92.23	33.03	52.69	-23.07%
YoY %	-41.78%	-55.84%	-99.40%	7,564.59%	179.23%	-37.31%	-	-
Horiz. %	20.71%	35.57%	80.55%	13,416.30%	175.04%	62.69%	100.00%	-
EY	9.16	5.33	2.36	0.01	1.08	3.03	1.90	29.95%
YoY %	71.86%	125.85%	23,500.00%	-99.07%	-64.36%	59.47%	-	-
Horiz. %	482.11%	280.53%	124.21%	0.53%	56.84%	159.47%	100.00%	-
DY	2.17	0.83	1.00	0.31	0.67	1.92	1.25	9.62%
YoY %	161.45%	-17.00%	222.58%	-53.73%	-65.10%	53.60%	-	-
Horiz. %	173.60%	66.40%	80.00%	24.80%	53.60%	153.60%	100.00%	-
P/NAPS	0.95	0.82	0.72	0.79	1.09	1.02	0.97	-0.34%
YoY %	15.85%	13.89%	-8.86%	-27.52%	6.86%	5.15%	-	-
Horiz. %	97.94%	84.54%	74.23%	81.44%	112.37%	105.15%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	24/08/21	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	-
Price	2.23	1.98	1.57	1.48	2.25	2.60	2.45	-
P/RPS	3.65	5.24	6.77	5.74	7.85	7.49	9.13	-14.16%
YoY %	-30.34%	-22.60%	17.94%	-26.88%	4.81%	-17.96%	-	-
Horiz. %	39.98%	57.39%	74.15%	62.87%	85.98%	82.04%	100.00%	-
P/EPS	10.58	20.62	44.42	6,538.87	92.64	33.03	53.78	-23.72%
YoY %	-48.69%	-53.58%	-99.32%	6,958.37%	180.47%	-38.58%	-	-
Horiz. %	19.67%	38.34%	82.60%	12,158.55%	172.26%	61.42%	100.00%	-
EY	9.45	4.85	2.25	0.02	1.08	3.03	1.86	31.09%
YoY %	94.85%	115.56%	11,150.00%	-98.15%	-64.36%	62.90%	-	-
Horiz. %	508.06%	260.75%	120.97%	1.08%	58.06%	162.90%	100.00%	-
DY	2.24	0.76	0.96	0.34	0.67	1.92	1.22	10.65%
YoY %	194.74%	-20.83%	182.35%	-49.25%	-65.10%	57.38%	-	-
Horiz. %	183.61%	62.30%	78.69%	27.87%	54.92%	157.38%	100.00%	-
P/NAPS	0.93	0.90	0.75	0.73	1.10	1.02	0.99	-1.03%
YoY %	3.33%	20.00%	2.74%	-33.64%	7.84%	3.03%	-	-
Horiz. %	93.94%	90.91%	75.76%	73.74%	111.11%	103.03%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:05:00

EMA 5

5 Mins

BUY

2024-06-26 15:05:00

ADX

5 Mins

BUY

2024-06-26 14:30:00

ADX

30 Mins

SELL

2024-06-26 14:20:00

ADX

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,453,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

224,842,500

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

70,081,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.67

+0.38

500,500

MPI

38.88

+0.28

92,900

PANAMY

20.26

+0.26

5,400

VSTECS

4.23

+0.23

2,094,800

HLFG

17.40

+0.20

144,400

YTLPOWR

4.83

+0.16

15,998,300

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

488,800

HEIM

23.34

+0.14

92,000

NOTION-WD

1.91

+0.13

2,520,000

More gainer Stocks

NESTLE

121.40

-1.10

60,800

KLK

20.68

-0.30

578,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

118,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More