[HSPLANT] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -54.62%
YoY- 246.17%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 159,003 159,934 242,153 121,322 101,861 126,270 121,200 4.62%
PBT 48,472 31,485 124,920 39,237 -6,992 7,105 22,393 13.72%
Tax -11,945 -8,070 -23,253 -9,868 976 -2,637 -6,912 9.53%
NP 36,527 23,415 101,667 29,369 -6,016 4,468 15,481 15.36%
-
NP to SH 36,527 23,415 101,667 29,369 -6,016 4,468 15,481 15.36%
-
Tax Rate 24.64% 25.63% 18.61% 25.15% - 37.11% 30.87% -
Total Cost 122,476 136,519 140,486 91,953 107,877 121,802 105,719 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 1.88% 1.24% 5.46% 1.72% -0.37% 0.27% 0.95% -
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 19.88 20.00 30.28 15.17 12.74 15.79 15.16 4.61%
EPS 4.57 2.93 12.71 3.67 -0.75 0.56 1.94 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 19.88 19.99 30.27 15.17 12.73 15.78 15.15 4.62%
EPS 4.57 2.93 12.71 3.67 -0.75 0.56 1.94 15.33%
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 9.30 8.80 8.36 12.13 10.60 10.89 16.43 -9.04%
P/EPS 40.50 60.11 19.90 50.10 -179.45 307.85 128.62 -17.50%
EY 2.47 1.66 5.03 2.00 -0.56 0.32 0.78 21.15%
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 9.00 9.50 9.58 13.05 13.19 9.31 15.97 -9.10%
P/EPS 39.19 64.89 22.81 53.91 -223.32 263.10 125.01 -17.56%
EY 2.55 1.54 4.38 1.85 -0.45 0.38 0.80 21.29%
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