[HPMT] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 6.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 71,664 70,364 70,832 78,682 80,869 82,574 87,660 -12.53%
PBT 8,034 6,074 4,680 9,995 9,714 7,996 13,448 -29.00%
Tax -1,681 -936 -800 -2,009 -2,165 -1,952 -2,828 -29.23%
NP 6,353 5,138 3,880 7,986 7,549 6,044 10,620 -28.93%
-
NP to SH 6,354 5,150 3,876 7,858 7,384 5,896 10,192 -26.95%
-
Tax Rate 20.92% 15.41% 17.09% 20.10% 22.29% 24.41% 21.03% -
Total Cost 65,310 65,226 66,952 70,696 73,320 76,530 77,040 -10.40%
-
Net Worth 121,540 121,540 118,256 118,256 114,971 114,971 75,880 36.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,854 3,284 - 4,106 3,810 3,284 - -
Div Payout % 60.65% 63.78% - 52.25% 51.60% 55.71% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 121,540 121,540 118,256 118,256 114,971 114,971 75,880 36.77%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 252,936 18.97%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.87% 7.30% 5.48% 10.15% 9.34% 7.32% 12.11% -
ROE 5.23% 4.24% 3.28% 6.64% 6.42% 5.13% 13.43% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.82 21.42 21.56 23.95 24.62 25.14 34.66 -26.48%
EPS 1.93 1.56 1.16 2.39 2.25 1.80 4.04 -38.80%
DPS 1.17 1.00 0.00 1.25 1.16 1.00 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.30 14.96%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.82 21.42 21.56 23.95 24.62 25.14 26.69 -12.53%
EPS 1.93 1.56 1.16 2.39 2.25 1.80 3.10 -27.02%
DPS 1.17 1.00 0.00 1.25 1.16 1.00 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.231 36.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 - -
Price 0.335 0.34 0.295 0.39 0.35 0.45 0.00 -
P/RPS 1.54 1.59 1.37 1.63 1.42 1.79 0.00 -
P/EPS 17.32 21.69 25.00 16.30 15.57 25.07 0.00 -
EY 5.77 4.61 4.00 6.13 6.42 3.99 0.00 -
DY 3.50 2.94 0.00 3.21 3.31 2.22 0.00 -
P/NAPS 0.91 0.92 0.82 1.08 1.00 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 26/08/20 22/06/20 19/02/20 22/11/19 23/08/19 10/06/19 -
Price 0.37 0.335 0.335 0.415 0.40 0.325 0.00 -
P/RPS 1.70 1.56 1.55 1.73 1.62 1.29 0.00 -
P/EPS 19.13 21.37 28.39 17.35 17.79 18.11 0.00 -
EY 5.23 4.68 3.52 5.76 5.62 5.52 0.00 -
DY 3.17 2.99 0.00 3.01 2.90 3.08 0.00 -
P/NAPS 1.00 0.91 0.93 1.15 1.14 0.93 0.00 -

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
Post a Comment