[HSPLANT] YoY 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- -195.95%

YoY- -208.78%

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
Quarter Result
Revenue	246,862	181,071	83,570	79,976	107,875	133,508	110,556	14.31%
YoY %	36.33%	116.67%	4.49%	-25.86%	-19.20%	20.76%	-	-
Horiz. %	223.29%	163.78%	75.59%	72.34%	97.57%	120.76%	100.00%	-
PBT	94,121	62,799	31,356	-4,644	7,159	39,664	27,951	22.41%
YoY %	49.88%	100.28%	775.19%	-164.87%	-81.95%	41.91%	-	-
Horiz. %	336.74%	224.68%	112.18%	-16.61%	25.61%	141.91%	100.00%	-
Tax	-27,219	-15,377	2,923	357	-3,218	-10,806	-8,157	22.23%
YoY %	-77.01%	-626.07%	718.77%	111.09%	70.22%	-32.48%	-	-
Horiz. %	333.69%	188.51%	-35.83%	-4.38%	39.45%	132.48%	100.00%	-
NP	66,902	47,422	34,279	-4,287	3,941	28,858	19,794	22.49%
YoY %	41.08%	38.34%	899.60%	-208.78%	-86.34%	45.79%	-	-
Horiz. %	337.99%	239.58%	173.18%	-21.66%	19.91%	145.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,902	47,422	34,279	-4,287	3,941	28,858	19,794	22.49%
YoY %	41.08%	38.34%	899.60%	-208.78%	-86.34%	45.79%	-	-
Horiz. %	337.99%	239.58%	173.18%	-21.66%	19.91%	145.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.92%	24.49%	-9.32%	-	44.95%	27.24%	29.18%	-
YoY %	18.09%	362.77%	0.00%	-	65.01%	-6.65%	-	-
Horiz. %	99.11%	83.93%	-31.94%	-	154.04%	93.35%	100.00%	-
Total Cost	179,960	133,649	49,291	84,263	103,934	104,650	90,762	12.07%
YoY %	34.65%	171.14%	-41.50%	-18.93%	-0.68%	15.30%	-	-
Horiz. %	198.28%	147.25%	54.31%	92.84%	114.51%	115.30%	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 %	59.77%	25.29%	34.99%	0.00%	304.37%	138.61%	121.25%	-
YoY %	136.34%	-27.72%	0.00%	0.00%	119.59%	14.32%	-	-
Horiz. %	49.29%	20.86%	28.86%	0.00%	251.03%	114.32%	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	27.10%	26.19%	41.02%	-5.36%	3.65%	21.62%	17.90%	-
YoY %	3.47%	-36.15%	865.30%	-246.85%	-83.12%	20.78%	-	-
Horiz. %	151.40%	146.31%	229.16%	-29.94%	20.39%	120.78%	100.00%	-
ROE	3.47%	2.71%	2.06%	-0.26%	0.24%	1.41%	1.00%	-
YoY %	28.04%	31.55%	892.31%	-208.33%	-82.98%	41.00%	-	-
Horiz. %	347.00%	271.00%	206.00%	-26.00%	24.00%	141.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	30.87	22.64	10.45	10.00	13.49	16.69	13.82	14.32%
YoY %	36.35%	116.65%	4.50%	-25.87%	-19.17%	20.77%	-	-
Horiz. %	223.37%	163.82%	75.62%	72.36%	97.61%	120.77%	100.00%	-
EPS	8.37	5.93	4.29	-0.54	0.49	3.61	2.48	22.46%
YoY %	41.15%	38.23%	894.44%	-210.20%	-86.43%	45.56%	-	-
Horiz. %	337.50%	239.11%	172.98%	-21.77%	19.76%	145.56%	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	30.86	22.63	10.45	10.00	13.48	16.69	13.82	14.31%
YoY %	36.37%	116.56%	4.50%	-25.82%	-19.23%	20.77%	-	-
Horiz. %	223.30%	163.75%	75.62%	72.36%	97.54%	120.77%	100.00%	-
EPS	8.36	5.93	4.28	-0.54	0.49	3.61	2.48	22.43%
YoY %	40.98%	38.55%	892.59%	-210.20%	-86.43%	45.56%	-	-
Horiz. %	337.10%	239.11%	172.58%	-21.77%	19.76%	145.56%	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	7.45	7.95	14.35	16.00	16.61	15.58	17.37	-13.15%
YoY %	-6.29%	-44.60%	-10.31%	-3.67%	6.61%	-10.31%	-	-
Horiz. %	42.89%	45.77%	82.61%	92.11%	95.62%	89.69%	100.00%	-
P/EPS	27.49	30.35	34.99	-298.46	454.53	72.08	97.00	-18.94%
YoY %	-9.42%	-13.26%	111.72%	-165.66%	530.59%	-25.69%	-	-
Horiz. %	28.34%	31.29%	36.07%	-307.69%	468.59%	74.31%	100.00%	-
EY	3.64	3.29	2.86	-0.34	0.22	1.39	1.03	23.40%
YoY %	10.64%	15.03%	941.18%	-254.55%	-84.17%	34.95%	-	-
Horiz. %	353.40%	319.42%	277.67%	-33.01%	21.36%	134.95%	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	7.22	8.74	15.02	14.80	16.68	15.58	17.73	-13.90%
YoY %	-17.39%	-41.81%	1.49%	-11.27%	7.06%	-12.13%	-	-
Horiz. %	40.72%	49.29%	84.72%	83.47%	94.08%	87.87%	100.00%	-
P/EPS	26.66	33.39	36.63	-276.08	456.56	72.08	99.02	-19.63%
YoY %	-20.16%	-8.85%	113.27%	-160.47%	533.41%	-27.21%	-	-
Horiz. %	26.92%	33.72%	36.99%	-278.81%	461.08%	72.79%	100.00%	-
EY	3.75	2.99	2.73	-0.36	0.22	1.39	1.01	24.42%
YoY %	25.42%	9.52%	858.33%	-263.64%	-84.17%	37.62%	-	-
Horiz. %	371.29%	296.04%	270.30%	-35.64%	21.78%	137.62%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos