[HSPLANT] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11012.72%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 814,554 670,851 467,595 418,598 390,756 555,072 503,427 8.34%
PBT 263,973 290,260 108,400 36,559 37,151 178,658 167,146 7.91%
Tax -53,658 -66,237 -18,104 -5,110 -8,042 -43,835 -43,028 3.74%
NP 210,315 224,023 90,296 31,449 29,109 134,823 124,118 9.18%
-
NP to SH 210,315 224,023 90,296 31,449 29,109 134,823 124,118 9.18%
-
Tax Rate 20.33% 22.82% 16.70% 13.98% 21.65% 24.54% 25.74% -
Total Cost 604,239 446,828 377,299 387,149 361,647 420,249 379,309 8.06%
-
Net Worth 1,927,240 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 -0.94%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 95,962 135,946 55,977 19,992 19,992 87,966 88,000 1.45%
Div Payout % 45.63% 60.68% 61.99% 63.57% 68.68% 65.25% 70.90% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,927,240 1,879,259 1,711,325 1,655,347 1,639,360 2,071,202 2,039,999 -0.94%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 25.82% 33.39% 19.31% 7.51% 7.45% 24.29% 24.65% -
ROE 10.91% 11.92% 5.28% 1.90% 1.78% 6.51% 6.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 101.86 83.89 58.47 52.35 48.86 69.41 62.93 8.35%
EPS 26.30 28.01 11.29 3.93 3.64 16.86 15.52 9.18%
DPS 12.00 17.00 7.00 2.50 2.50 11.00 11.00 1.46%
NAPS 2.41 2.35 2.14 2.07 2.05 2.59 2.55 -0.93%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 101.82 83.86 58.45 52.32 48.84 69.38 62.93 8.34%
EPS 26.29 28.00 11.29 3.93 3.64 16.85 15.52 9.17%
DPS 12.00 16.99 7.00 2.50 2.50 11.00 11.00 1.46%
NAPS 2.4091 2.3491 2.1392 2.0692 2.0492 2.589 2.55 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.94 1.97 1.80 2.13 1.64 2.55 2.52 -
P/RPS 1.90 2.35 3.08 4.07 3.36 3.67 4.00 -11.66%
P/EPS 7.38 7.03 15.94 54.16 45.05 15.13 16.24 -12.31%
EY 13.56 14.22 6.27 1.85 2.22 6.61 6.16 14.04%
DY 6.19 8.63 3.89 1.17 1.52 4.31 4.37 5.97%
P/NAPS 0.80 0.84 0.84 1.03 0.80 0.98 0.99 -3.48%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 24/02/21 24/02/20 26/02/19 27/02/18 22/02/17 -
Price 2.09 2.35 1.86 1.64 1.94 2.49 2.65 -
P/RPS 2.05 2.80 3.18 3.13 3.97 3.59 4.21 -11.29%
P/EPS 7.95 8.39 16.47 41.70 53.30 14.77 17.08 -11.96%
EY 12.58 11.92 6.07 2.40 1.88 6.77 5.85 13.60%
DY 5.74 7.23 3.76 1.52 1.29 4.42 4.15 5.55%
P/NAPS 0.87 1.00 0.87 0.79 0.95 0.96 1.04 -2.92%

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