[HPMT] QoQ 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- 34.7%
YoY- 92.61%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 22,818 23,038 21,806 24,382 22,265 22,107 18,148 16.54%
PBT 3,110 3,398 3,225 5,890 4,198 4,528 3,614 -9.55%
Tax -373 -716 39 -1,663 -1,056 -1,286 -60 239.22%
NP 2,737 2,682 3,264 4,227 3,142 3,242 3,554 -16.02%
-
NP to SH 2,741 2,682 3,244 4,220 3,133 3,239 3,556 -15.97%
-
Tax Rate 11.99% 21.07% -1.21% 28.23% 25.15% 28.40% 1.66% -
Total Cost 20,081 20,356 18,542 20,155 19,123 18,865 14,594 23.78%
-
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 - 1,149 1,642 1,642 1,313 1,642 0.00%
Div Payout % 59.92% - 35.44% 38.92% 52.42% 40.57% 46.19% -
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 11.99% 11.64% 14.97% 17.34% 14.11% 14.67% 19.58% -
ROE 2.04% 2.04% 2.47% 3.29% 2.45% 2.59% 2.85% -
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 6.95 7.01 6.64 7.42 6.78 6.73 5.52 16.64%
EPS 0.83 0.82 0.99 1.28 0.95 0.99 1.08 -16.13%
DPS 0.50 0.00 0.35 0.50 0.50 0.40 0.50 0.00%
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 6.95 7.01 6.64 7.42 6.78 6.73 5.52 16.64%
EPS 0.83 0.82 0.99 1.28 0.95 0.99 1.08 -16.13%
DPS 0.50 0.00 0.35 0.50 0.50 0.40 0.50 0.00%
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 5.90 7.49 10.32 7.81 7.23 9.44 7.15 -12.05%
P/EPS 49.14 64.30 69.36 45.15 51.38 64.40 36.49 22.01%
EY 2.04 1.56 1.44 2.21 1.95 1.55 2.74 -17.89%
DY 1.22 0.00 0.51 0.86 1.02 0.63 1.27 -2.64%
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 6.62 7.13 9.11 8.62 7.82 8.10 8.69 -16.63%
P/EPS 55.13 61.24 61.26 49.82 55.57 55.27 44.34 15.67%
EY 1.81 1.63 1.63 2.01 1.80 1.81 2.26 -13.79%
DY 1.09 0.00 0.58 0.78 0.94 0.73 1.04 3.18%
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