[HPMT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -8.91%
YoY- 234.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 21,806 24,382 22,265 22,107 18,148 18,566 17,474 15.86%
PBT 3,225 5,890 4,198 4,528 3,614 2,989 1,867 43.82%
Tax 39 -1,663 -1,056 -1,286 -60 -793 -268 -
NP 3,264 4,227 3,142 3,242 3,554 2,196 1,599 60.70%
-
NP to SH 3,244 4,220 3,133 3,239 3,556 2,191 1,606 59.58%
-
Tax Rate -1.21% 28.23% 25.15% 28.40% 1.66% 26.53% 14.35% -
Total Cost 18,542 20,155 19,123 18,865 14,594 16,370 15,875 10.87%
-
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,149 1,642 1,642 1,313 1,642 1,248 1,642 -21.12%
Div Payout % 35.44% 38.92% 52.42% 40.57% 46.19% 56.97% 102.27% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.97% 17.34% 14.11% 14.67% 19.58% 11.83% 9.15% -
ROE 2.47% 3.29% 2.45% 2.59% 2.85% 1.80% 1.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.64 7.42 6.78 6.73 5.52 5.65 5.32 15.87%
EPS 0.99 1.28 0.95 0.99 1.08 0.67 0.49 59.61%
DPS 0.35 0.50 0.50 0.40 0.50 0.38 0.50 -21.11%
NAPS 0.40 0.39 0.39 0.38 0.38 0.37 0.37 5.31%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.64 7.42 6.78 6.73 5.52 5.65 5.32 15.87%
EPS 0.99 1.28 0.95 0.99 1.08 0.67 0.49 59.61%
DPS 0.35 0.50 0.50 0.40 0.50 0.38 0.50 -21.11%
NAPS 0.40 0.39 0.39 0.38 0.38 0.37 0.37 5.31%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.58 0.49 0.635 0.395 0.335 0.34 -
P/RPS 10.32 7.81 7.23 9.44 7.15 5.93 6.39 37.53%
P/EPS 69.36 45.15 51.38 64.40 36.49 50.23 69.54 -0.17%
EY 1.44 2.21 1.95 1.55 2.74 1.99 1.44 0.00%
DY 0.51 0.86 1.02 0.63 1.27 1.13 1.47 -50.53%
P/NAPS 1.71 1.49 1.26 1.67 1.04 0.91 0.92 51.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 -
Price 0.605 0.64 0.53 0.545 0.48 0.37 0.335 -
P/RPS 9.11 8.62 7.82 8.10 8.69 6.55 6.30 27.78%
P/EPS 61.26 49.82 55.57 55.27 44.34 55.47 68.52 -7.17%
EY 1.63 2.01 1.80 1.81 2.26 1.80 1.46 7.59%
DY 0.58 0.78 0.94 0.73 1.04 1.03 1.49 -46.59%
P/NAPS 1.51 1.64 1.36 1.43 1.26 1.00 0.91 40.03%

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