[HPMT] QoQ Cumulative 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- 66.23%
YoY- 122.24%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 45,856 23,038 90,560 68,754 44,372 22,107 71,896 -25.96%
PBT 6,508 3,398 17,841 14,616 8,726 4,528 9,640 -23.09%
Tax -1,089 -716 -3,966 -4,005 -2,342 -1,286 -1,321 -12.11%
NP 5,419 2,682 13,875 10,611 6,384 3,242 8,319 -24.91%
-
NP to SH 5,423 2,682 13,836 10,592 6,372 3,239 8,322 -24.89%
-
Tax Rate 16.73% 21.07% 22.23% 27.40% 26.84% 28.40% 13.70% -
Total Cost 40,437 20,356 76,685 58,143 37,988 18,865 63,577 -26.10%
-
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 1,642 - 5,748 4,598 2,956 1,313 4,533 -49.27%
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 4.03% 2.04% 10.53% 8.27% 4.97% 2.59% 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 13.96 7.01 27.57 20.93 13.51 6.73 21.89 -25.97%
EPS 1.65 0.82 4.21 3.22 1.94 0.99 2.53 -24.85%
DPS 0.50 0.00 1.75 1.40 0.90 0.40 1.38 -49.27%
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 13.96 7.01 27.57 20.93 13.51 6.73 21.89 -25.97%
EPS 1.65 0.82 4.21 3.22 1.94 0.99 2.53 -24.85%
DPS 0.50 0.00 1.75 1.40 0.90 0.40 1.38 -49.27%
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 2.94 7.49 2.48 2.77 3.63 9.44 1.80 38.81%
P/EPS 24.84 64.30 16.26 17.99 25.26 64.40 15.59 36.53%
EY 4.03 1.56 6.15 5.56 3.96 1.55 6.41 -26.67%
DY 1.22 0.00 2.55 2.41 1.84 0.63 3.49 -50.47%
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 3.30 7.13 2.19 3.06 3.92 8.10 2.19 31.53%
P/EPS 27.86 61.24 14.36 19.85 27.32 55.27 18.95 29.38%
EY 3.59 1.63 6.96 5.04 3.66 1.81 5.28 -22.73%
DY 1.09 0.00 2.89 2.19 1.70 0.73 2.88 -47.77%
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