[HPMT] QoQ TTM 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- 16.74%
YoY- 99.66%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 92,044 91,491 90,560 86,902 81,086 76,295 71,896 17.95%
PBT 15,623 16,711 17,841 18,230 15,329 12,998 9,640 38.09%
Tax -2,713 -3,396 -3,966 -4,065 -3,195 -2,407 -1,321 61.78%
NP 12,910 13,315 13,875 14,165 12,134 10,591 8,319 34.14%
-
NP to SH 12,887 13,279 13,836 14,148 12,119 10,592 8,322 33.95%
-
Tax Rate 17.37% 20.32% 22.23% 22.30% 20.84% 18.52% 13.70% -
Total Cost 79,134 78,176 76,685 72,737 68,952 65,704 63,577 15.75%
-
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 4,434 4,434 5,748 6,241 5,847 5,847 4,533 -1.46%
Div Payout % 34.41% 33.40% 41.55% 44.11% 48.25% 55.20% 54.47% -
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 14.03% 14.55% 15.32% 16.30% 14.96% 13.88% 11.57% -
ROE 9.57% 10.11% 10.53% 11.04% 9.46% 8.49% 6.67% -
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 28.02 27.85 27.57 26.46 24.68 23.23 21.89 17.94%
EPS 3.92 4.04 4.21 4.31 3.69 3.22 2.53 34.00%
DPS 1.35 1.35 1.75 1.90 1.78 1.78 1.38 -1.45%
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 28.02 27.85 27.57 26.46 24.68 23.23 21.89 17.94%
EPS 3.92 4.04 4.21 4.31 3.69 3.22 2.53 34.00%
DPS 1.35 1.35 1.75 1.90 1.78 1.78 1.38 -1.45%
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 1.46 1.88 2.48 2.19 1.99 2.73 1.80 -13.05%
P/EPS 10.45 12.99 16.26 13.47 13.28 19.69 15.59 -23.46%
EY 9.57 7.70 6.15 7.43 7.53 5.08 6.41 30.72%
DY 3.29 2.57 2.55 3.28 3.63 2.80 3.49 -3.86%
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 1.64 1.80 2.19 2.42 2.15 2.35 2.19 -17.57%
P/EPS 11.73 12.37 14.36 14.86 14.37 16.90 18.95 -27.43%
EY 8.53 8.08 6.96 6.73 6.96 5.92 5.28 37.80%
DY 2.93 2.70 2.89 2.97 3.36 3.27 2.88 1.15%
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