[HSPLANT] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 669.8%
YoY- 899.6%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 168,787 246,862 181,071 83,570 79,976 107,875 133,508 3.98%
PBT 13,183 94,121 62,799 31,356 -4,644 7,159 39,664 -16.76%
Tax -3,762 -27,219 -15,377 2,923 357 -3,218 -10,806 -16.11%
NP 9,421 66,902 47,422 34,279 -4,287 3,941 28,858 -17.01%
-
NP to SH 9,421 66,902 47,422 34,279 -4,287 3,941 28,858 -17.01%
-
Tax Rate 28.54% 28.92% 24.49% -9.32% - 44.95% 27.24% -
Total Cost 159,366 179,960 133,649 49,291 84,263 103,934 104,650 7.25%
-
Net Worth 1,903,250 1,927,240 1,751,310 1,663,344 1,623,362 1,639,366 2,039,999 -1.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,995 39,984 11,995 11,995 3,998 11,995 40,000 -18.17%
Div Payout % 127.32% 59.77% 25.29% 34.99% 0.00% 304.37% 138.61% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,903,250 1,927,240 1,751,310 1,663,344 1,623,362 1,639,366 2,039,999 -1.14%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.58% 27.10% 26.19% 41.02% -5.36% 3.65% 21.62% -
ROE 0.49% 3.47% 2.71% 2.06% -0.26% 0.24% 1.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.11 30.87 22.64 10.45 10.00 13.49 16.69 3.99%
EPS 1.18 8.37 5.93 4.29 -0.54 0.49 3.61 -16.99%
DPS 1.50 5.00 1.50 1.50 0.50 1.50 5.00 -18.17%
NAPS 2.38 2.41 2.19 2.08 2.03 2.05 2.55 -1.14%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.10 30.86 22.63 10.45 10.00 13.48 16.69 3.98%
EPS 1.18 8.36 5.93 4.28 -0.54 0.49 3.61 -16.99%
DPS 1.50 5.00 1.50 1.50 0.50 1.50 5.00 -18.17%
NAPS 2.3791 2.4091 2.1891 2.0792 2.0292 2.0492 2.55 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.86 2.30 1.80 1.50 1.60 2.24 2.60 -
P/RPS 8.81 7.45 7.95 14.35 16.00 16.61 15.58 -9.06%
P/EPS 157.88 27.49 30.35 34.99 -298.46 454.53 72.08 13.95%
EY 0.63 3.64 3.29 2.86 -0.34 0.22 1.39 -12.35%
DY 0.81 2.17 0.83 1.00 0.31 0.67 1.92 -13.39%
P/NAPS 0.78 0.95 0.82 0.72 0.79 1.09 1.02 -4.37%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 24/08/21 26/08/20 28/08/19 28/08/18 23/08/17 -
Price 1.95 2.23 1.98 1.57 1.48 2.25 2.60 -
P/RPS 9.24 7.22 8.74 15.02 14.80 16.68 15.58 -8.33%
P/EPS 165.52 26.66 33.39 36.63 -276.08 456.56 72.08 14.85%
EY 0.60 3.75 2.99 2.73 -0.36 0.22 1.39 -13.06%
DY 0.77 2.24 0.76 0.96 0.34 0.67 1.92 -14.11%
P/NAPS 0.82 0.93 0.90 0.75 0.73 1.10 1.02 -3.57%

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