[HPMT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -80.62%
YoY- -17.2%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 88,737 67,852 45,856 23,038 90,560 68,754 44,372 58.53%
PBT 9,905 8,691 6,508 3,398 17,841 14,616 8,726 8.79%
Tax -1,713 -1,685 -1,089 -716 -3,966 -4,005 -2,342 -18.77%
NP 8,192 7,006 5,419 2,682 13,875 10,611 6,384 18.03%
-
NP to SH 8,190 7,007 5,423 2,682 13,836 10,592 6,372 18.16%
-
Tax Rate 17.29% 19.39% 16.73% 21.07% 22.23% 27.40% 26.84% -
Total Cost 80,545 60,846 40,437 20,356 76,685 58,143 37,988 64.81%
-
Net Worth 137,965 134,680 134,680 131,395 131,395 128,110 128,110 5.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,792 1,642 1,642 - 5,748 4,598 2,956 -3.72%
Div Payout % 34.09% 23.44% 30.29% - 41.55% 43.42% 46.40% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 137,965 134,680 134,680 131,395 131,395 128,110 128,110 5.05%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.23% 10.33% 11.82% 11.64% 15.32% 15.43% 14.39% -
ROE 5.94% 5.20% 4.03% 2.04% 10.53% 8.27% 4.97% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.01 20.66 13.96 7.01 27.57 20.93 13.51 58.50%
EPS 2.49 2.13 1.65 0.82 4.21 3.22 1.94 18.05%
DPS 0.85 0.50 0.50 0.00 1.75 1.40 0.90 -3.72%
NAPS 0.42 0.41 0.41 0.40 0.40 0.39 0.39 5.05%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.01 20.66 13.96 7.01 27.57 20.93 13.51 58.50%
EPS 2.49 2.13 1.65 0.82 4.21 3.22 1.94 18.05%
DPS 0.85 0.50 0.50 0.00 1.75 1.40 0.90 -3.72%
NAPS 0.42 0.41 0.41 0.40 0.40 0.39 0.39 5.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.405 0.385 0.41 0.525 0.685 0.58 0.49 -
P/RPS 1.50 1.86 2.94 7.49 2.48 2.77 3.63 -44.43%
P/EPS 16.24 18.05 24.84 64.30 16.26 17.99 25.26 -25.44%
EY 6.16 5.54 4.03 1.56 6.15 5.56 3.96 34.14%
DY 2.10 1.30 1.22 0.00 2.55 2.41 1.84 9.18%
P/NAPS 0.96 0.94 1.00 1.31 1.71 1.49 1.26 -16.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 21/11/22 22/08/22 27/05/22 28/02/22 22/11/21 23/08/21 -
Price 0.40 0.405 0.46 0.50 0.605 0.64 0.53 -
P/RPS 1.48 1.96 3.30 7.13 2.19 3.06 3.92 -47.66%
P/EPS 16.04 18.99 27.86 61.24 14.36 19.85 27.32 -29.81%
EY 6.23 5.27 3.59 1.63 6.96 5.04 3.66 42.42%
DY 2.13 1.23 1.09 0.00 2.89 2.19 1.70 16.17%
P/NAPS 0.95 0.99 1.12 1.25 1.51 1.64 1.36 -21.22%

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