[HSPLANT] YoY Cumulative Quarter 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- 68.92%
YoY- 143.16%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 493,276 671,002 476,023 314,326 293,735 294,662 391,190 3.93%
PBT 93,851 236,272 172,100 58,253 4,978 27,162 119,532 -3.94%
Tax -23,168 -44,827 -42,384 -4,908 -4,695 -4,132 -30,660 -4.56%
NP 70,683 191,445 129,716 53,345 283 23,030 88,872 -3.74%
-
NP to SH 70,683 191,445 129,716 53,345 283 23,030 88,872 -3.74%
-
Tax Rate 24.69% 18.97% 24.63% 8.43% 94.31% 15.21% 25.65% -
Total Cost 422,593 479,557 346,307 260,981 293,452 271,632 302,318 5.73%
-
Net Worth 1,935,237 1,911,247 1,791,294 1,679,338 1,623,360 1,631,365 2,023,999 -0.74%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,995 39,984 11,995 11,995 3,998 11,995 40,000 -18.17%
Div Payout % 16.97% 20.89% 9.25% 22.49% 1,412.87% 52.09% 45.01% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,935,237 1,911,247 1,791,294 1,679,338 1,623,360 1,631,365 2,023,999 -0.74%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.33% 28.53% 27.25% 16.97% 0.10% 7.82% 22.72% -
ROE 3.65% 10.02% 7.24% 3.18% 0.02% 1.41% 4.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.68 83.91 59.53 39.31 36.73 36.85 48.90 3.94%
EPS 8.84 23.94 16.22 6.67 0.04 2.88 11.11 -3.73%
DPS 1.50 5.00 1.50 1.50 0.50 1.50 5.00 -18.17%
NAPS 2.42 2.39 2.24 2.10 2.03 2.04 2.53 -0.73%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.66 83.88 59.50 39.29 36.72 36.83 48.90 3.93%
EPS 8.84 23.93 16.21 6.67 0.04 2.88 11.11 -3.73%
DPS 1.50 5.00 1.50 1.50 0.50 1.50 5.00 -18.17%
NAPS 2.419 2.3891 2.2391 2.0992 2.0292 2.0392 2.53 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.88 1.93 2.03 1.69 1.43 2.21 2.65 -
P/RPS 3.05 2.30 3.41 4.30 3.89 6.00 5.42 -9.13%
P/EPS 21.27 8.06 12.51 25.33 4,040.81 76.74 23.85 -1.88%
EY 4.70 12.40 7.99 3.95 0.02 1.30 4.19 1.93%
DY 0.80 2.59 0.74 0.89 0.35 0.68 1.89 -13.34%
P/NAPS 0.78 0.81 0.91 0.80 0.70 1.08 1.05 -4.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 23/11/22 24/11/21 26/11/20 20/11/19 21/11/18 20/11/17 -
Price 1.81 2.01 2.05 1.83 1.60 1.74 2.58 -
P/RPS 2.93 2.40 3.44 4.66 4.36 4.72 5.28 -9.34%
P/EPS 20.48 8.40 12.64 27.43 4,521.19 60.42 23.22 -2.07%
EY 4.88 11.91 7.91 3.65 0.02 1.66 4.31 2.09%
DY 0.83 2.49 0.73 0.82 0.31 0.86 1.94 -13.18%
P/NAPS 0.75 0.84 0.92 0.87 0.79 0.85 1.02 -4.99%

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