[HPMT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -74.96%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 89,538 68,013 46,792 23,561 88,737 67,852 45,856 56.03%
PBT 8,447 7,134 5,740 2,760 9,905 8,691 6,508 18.93%
Tax -2,165 -2,063 -1,603 -780 -1,713 -1,685 -1,089 57.91%
NP 6,282 5,071 4,137 1,980 8,192 7,006 5,419 10.32%
-
NP to SH 6,600 5,271 4,303 2,051 8,190 7,007 5,423 13.94%
-
Tax Rate 25.63% 28.92% 27.93% 28.26% 17.29% 19.39% 16.73% -
Total Cost 83,256 62,942 42,655 21,581 80,545 60,846 40,437 61.62%
-
Net Worth 141,250 141,250 141,250 137,965 137,965 134,680 134,680 3.21%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,135 985 985 - 2,792 1,642 1,642 19.07%
Div Payout % 32.35% 18.70% 22.90% - 34.09% 23.44% 30.29% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 141,250 141,250 141,250 137,965 137,965 134,680 134,680 3.21%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.02% 7.46% 8.84% 8.40% 9.23% 10.33% 11.82% -
ROE 4.67% 3.73% 3.05% 1.49% 5.94% 5.20% 4.03% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.26 20.70 14.24 7.17 27.01 20.66 13.96 56.03%
EPS 2.01 1.60 1.31 0.62 2.49 2.13 1.65 14.02%
DPS 0.65 0.30 0.30 0.00 0.85 0.50 0.50 19.05%
NAPS 0.43 0.43 0.43 0.42 0.42 0.41 0.41 3.21%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.26 20.70 14.24 7.17 27.01 20.66 13.96 56.03%
EPS 2.01 1.60 1.31 0.62 2.49 2.13 1.65 14.02%
DPS 0.65 0.30 0.30 0.00 0.85 0.50 0.50 19.05%
NAPS 0.43 0.43 0.43 0.42 0.42 0.41 0.41 3.21%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.35 0.395 0.365 0.38 0.405 0.385 0.41 -
P/RPS 1.28 1.91 2.56 5.30 1.50 1.86 2.94 -42.46%
P/EPS 17.42 24.62 27.86 60.86 16.24 18.05 24.84 -21.01%
EY 5.74 4.06 3.59 1.64 6.16 5.54 4.03 26.50%
DY 1.86 0.76 0.82 0.00 2.10 1.30 1.22 32.36%
P/NAPS 0.81 0.92 0.85 0.90 0.96 0.94 1.00 -13.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 21/11/23 29/08/23 23/05/23 24/02/23 21/11/22 22/08/22 -
Price 0.34 0.39 0.365 0.375 0.40 0.405 0.46 -
P/RPS 1.25 1.88 2.56 5.23 1.48 1.96 3.30 -47.55%
P/EPS 16.92 24.30 27.86 60.06 16.04 18.99 27.86 -28.21%
EY 5.91 4.11 3.59 1.66 6.23 5.27 3.59 39.29%
DY 1.91 0.77 0.82 0.00 2.13 1.23 1.09 45.19%
P/NAPS 0.79 0.91 0.85 0.89 0.95 0.99 1.12 -20.71%

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