[HPMT] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 74.61%
YoY- 5.9%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 68,754 44,372 22,107 71,896 53,748 35,182 17,708 146.82%
PBT 14,616 8,726 4,528 9,640 6,026 3,037 1,170 437.56%
Tax -4,005 -2,342 -1,286 -1,321 -1,261 -468 -200 636.07%
NP 10,611 6,384 3,242 8,319 4,765 2,569 970 392.06%
-
NP to SH 10,592 6,372 3,239 8,322 4,766 2,575 969 391.81%
-
Tax Rate 27.40% 26.84% 28.40% 13.70% 20.93% 15.41% 17.09% -
Total Cost 58,143 37,988 18,865 63,577 48,983 32,613 16,738 129.19%
-
Net Worth 128,110 128,110 124,825 124,825 121,540 121,540 118,256 5.47%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,598 2,956 1,313 4,533 2,890 1,642 - -
Div Payout % 43.42% 46.40% 40.57% 54.47% 60.65% 63.78% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 128,110 128,110 124,825 124,825 121,540 121,540 118,256 5.47%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.43% 14.39% 14.67% 11.57% 8.87% 7.30% 5.48% -
ROE 8.27% 4.97% 2.59% 6.67% 3.92% 2.12% 0.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.93 13.51 6.73 21.89 16.36 10.71 5.39 146.84%
EPS 3.22 1.94 0.99 2.53 1.45 0.78 0.29 396.97%
DPS 1.40 0.90 0.40 1.38 0.88 0.50 0.00 -
NAPS 0.39 0.39 0.38 0.38 0.37 0.37 0.36 5.47%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.93 13.51 6.73 21.89 16.36 10.71 5.39 146.84%
EPS 3.22 1.94 0.99 2.53 1.45 0.78 0.29 396.97%
DPS 1.40 0.90 0.40 1.38 0.88 0.50 0.00 -
NAPS 0.39 0.39 0.38 0.38 0.37 0.37 0.36 5.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.58 0.49 0.635 0.395 0.335 0.34 0.295 -
P/RPS 2.77 3.63 9.44 1.80 2.05 3.17 5.47 -36.44%
P/EPS 17.99 25.26 64.40 15.59 23.09 43.37 100.00 -68.09%
EY 5.56 3.96 1.55 6.41 4.33 2.31 1.00 213.51%
DY 2.41 1.84 0.63 3.49 2.63 1.47 0.00 -
P/NAPS 1.49 1.26 1.67 1.04 0.91 0.92 0.82 48.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 22/06/20 -
Price 0.64 0.53 0.545 0.48 0.37 0.335 0.335 -
P/RPS 3.06 3.92 8.10 2.19 2.26 3.13 6.21 -37.58%
P/EPS 19.85 27.32 55.27 18.95 25.50 42.74 113.56 -68.70%
EY 5.04 3.66 1.81 5.28 3.92 2.34 0.88 219.76%
DY 2.19 1.70 0.73 2.88 2.38 1.49 0.00 -
P/NAPS 1.64 1.36 1.43 1.26 1.00 0.91 0.93 45.91%

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