[HPPHB] QoQ Annualized Quarter Result on 30-Nov-2024 [#2]

Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- -72.37%
YoY- -75.49%
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 63,320 66,604 68,932 67,974 73,258 76,056 80,804 -14.96%
PBT 2,182 5,720 5,101 4,260 7,508 12,848 12,850 -69.23%
Tax -1,186 -1,600 -1,287 -2,225 -2,906 -3,708 -3,569 -51.92%
NP 996 4,120 3,814 2,034 4,602 9,140 9,281 -77.32%
-
NP to SH 1,154 4,176 4,071 2,309 4,708 9,168 9,306 -75.03%
-
Tax Rate 54.35% 27.97% 25.23% 52.23% 38.71% 28.86% 27.77% -
Total Cost 62,324 62,484 65,118 65,940 68,656 66,916 71,523 -8.74%
-
Net Worth 123,093 124,297 120,413 120,413 120,413 124,297 120,413 1.47%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 3,846 - 1,942 2,589 - - 5,826 -24.12%
Div Payout % 333.33% - 47.71% 112.13% - - 62.61% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 123,093 124,297 120,413 120,413 120,413 124,297 120,413 1.47%
NOSH 384,666 388,430 388,430 388,430 388,430 388,430 388,430 -0.64%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 1.57% 6.19% 5.53% 2.99% 6.28% 12.02% 11.49% -
ROE 0.94% 3.36% 3.38% 1.92% 3.91% 7.38% 7.73% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 16.46 17.15 17.75 17.50 18.86 19.58 20.80 -14.40%
EPS 0.30 1.08 1.05 0.60 1.22 2.36 2.40 -74.90%
DPS 1.00 0.00 0.50 0.67 0.00 0.00 1.50 -23.62%
NAPS 0.32 0.32 0.31 0.31 0.31 0.32 0.31 2.13%
Adjusted Per Share Value based on latest NOSH - 389,166
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 16.30 17.14 17.74 17.49 18.85 19.57 20.80 -14.96%
EPS 0.30 1.07 1.05 0.59 1.21 2.36 2.39 -74.83%
DPS 0.99 0.00 0.50 0.67 0.00 0.00 1.50 -24.13%
NAPS 0.3168 0.3199 0.3099 0.3099 0.3099 0.3199 0.3099 1.47%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.435 0.375 0.35 0.325 0.35 0.38 0.30 -
P/RPS 2.64 2.19 1.97 1.86 1.86 1.94 1.44 49.62%
P/EPS 145.00 34.88 33.39 54.67 28.88 16.10 12.52 409.61%
EY 0.69 2.87 2.99 1.83 3.46 6.21 7.99 -80.37%
DY 2.30 0.00 1.43 2.05 0.00 0.00 5.00 -40.32%
P/NAPS 1.36 1.17 1.13 1.05 1.13 1.19 0.97 25.19%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 23/01/25 17/10/24 19/07/24 19/04/24 18/01/24 19/10/23 21/07/23 -
Price 0.42 0.435 0.41 0.33 0.315 0.38 0.32 -
P/RPS 2.55 2.54 2.31 1.89 1.67 1.94 1.54 39.83%
P/EPS 140.00 40.46 39.12 55.51 25.99 16.10 13.36 376.82%
EY 0.71 2.47 2.56 1.80 3.85 6.21 7.49 -79.12%
DY 2.38 0.00 1.22 2.02 0.00 0.00 4.69 -36.30%
P/NAPS 1.31 1.36 1.32 1.06 1.02 1.19 1.03 17.33%

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