[HPMT] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.82%
YoY- 122.24%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 91,712 92,152 90,560 91,672 88,744 88,428 71,896 17.67%
PBT 13,016 13,592 17,841 19,488 17,452 18,112 9,640 22.22%
Tax -2,178 -2,864 -3,966 -5,340 -4,684 -5,144 -1,321 39.69%
NP 10,838 10,728 13,875 14,148 12,768 12,968 8,319 19.34%
-
NP to SH 10,846 10,728 13,836 14,122 12,744 12,956 8,322 19.37%
-
Tax Rate 16.73% 21.07% 22.23% 27.40% 26.84% 28.40% 13.70% -
Total Cost 80,874 81,424 76,685 77,524 75,976 75,460 63,577 17.45%
-
Net Worth 134,680 131,395 131,395 128,110 128,110 124,825 124,825 5.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,284 - 5,748 6,131 5,912 5,255 4,533 -19.38%
Div Payout % 30.29% - 41.55% 43.42% 46.40% 40.57% 54.47% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 134,680 131,395 131,395 128,110 128,110 124,825 124,825 5.21%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.82% 11.64% 15.32% 15.43% 14.39% 14.67% 11.57% -
ROE 8.05% 8.16% 10.53% 11.02% 9.95% 10.38% 6.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.92 28.05 27.57 27.91 27.02 26.92 21.89 17.66%
EPS 3.30 3.28 4.21 4.29 3.88 3.96 2.53 19.43%
DPS 1.00 0.00 1.75 1.87 1.80 1.60 1.38 -19.37%
NAPS 0.41 0.40 0.40 0.39 0.39 0.38 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 328,489
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.92 28.05 27.57 27.91 27.02 26.92 21.89 17.66%
EPS 3.30 3.28 4.21 4.29 3.88 3.96 2.53 19.43%
DPS 1.00 0.00 1.75 1.87 1.80 1.60 1.38 -19.37%
NAPS 0.41 0.40 0.40 0.39 0.39 0.38 0.38 5.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.41 0.525 0.685 0.58 0.49 0.635 0.395 -
P/RPS 1.47 1.87 2.48 2.08 1.81 2.36 1.80 -12.66%
P/EPS 12.42 16.08 16.26 13.49 12.63 16.10 15.59 -14.09%
EY 8.05 6.22 6.15 7.41 7.92 6.21 6.41 16.45%
DY 2.44 0.00 2.55 3.22 3.67 2.52 3.49 -21.27%
P/NAPS 1.00 1.31 1.71 1.49 1.26 1.67 1.04 -2.58%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 27/05/22 28/02/22 22/11/21 23/08/21 20/05/21 22/02/21 -
Price 0.46 0.50 0.605 0.64 0.53 0.545 0.48 -
P/RPS 1.65 1.78 2.19 2.29 1.96 2.02 2.19 -17.24%
P/EPS 13.93 15.31 14.36 14.89 13.66 13.82 18.95 -18.59%
EY 7.18 6.53 6.96 6.72 7.32 7.24 5.28 22.81%
DY 2.17 0.00 2.89 2.92 3.40 2.94 2.88 -17.24%
P/NAPS 1.12 1.25 1.51 1.64 1.36 1.43 1.26 -7.57%

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