[HPMT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 71,778 72,577 74,475 78,682 60,652 41,287 21,915 120.07%
PBT 8,735 9,034 7,803 9,995 7,286 3,998 3,362 88.66%
Tax -1,646 -1,501 -1,502 -2,009 -1,624 -976 -707 75.39%
NP 7,089 7,533 6,301 7,986 5,662 3,022 2,655 92.11%
-
NP to SH 7,086 7,485 6,279 7,858 5,538 2,948 2,548 97.39%
-
Tax Rate 18.84% 16.62% 19.25% 20.10% 22.29% 24.41% 21.03% -
Total Cost 64,689 65,044 68,174 70,696 54,990 38,265 19,260 123.78%
-
Net Worth 121,540 121,540 118,256 118,256 114,971 114,971 75,880 36.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,106 4,073 4,073 4,073 2,857 1,642 - -
Div Payout % 57.95% 54.42% 64.87% 51.84% 51.60% 55.71% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 121,540 121,540 118,256 118,256 114,971 114,971 75,880 36.77%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 252,936 18.97%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.88% 10.38% 8.46% 10.15% 9.34% 7.32% 12.11% -
ROE 5.83% 6.16% 5.31% 6.64% 4.82% 2.56% 3.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.85 22.09 22.67 23.95 18.46 12.57 8.66 85.02%
EPS 2.16 2.28 1.91 2.39 1.69 0.90 1.01 65.76%
DPS 1.25 1.24 1.24 1.24 0.87 0.50 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.30 14.96%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.85 22.09 22.67 23.95 18.46 12.57 6.67 120.09%
EPS 2.16 2.28 1.91 2.39 1.69 0.90 0.78 96.83%
DPS 1.25 1.24 1.24 1.24 0.87 0.50 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.231 36.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 - -
Price 0.335 0.34 0.295 0.39 0.35 0.45 0.00 -
P/RPS 1.53 1.54 1.30 1.63 1.90 3.58 0.00 -
P/EPS 15.53 14.92 15.43 16.30 20.76 50.14 0.00 -
EY 6.44 6.70 6.48 6.13 4.82 1.99 0.00 -
DY 3.73 3.65 4.20 3.18 2.49 1.11 0.00 -
P/NAPS 0.91 0.92 0.82 1.08 1.00 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 26/08/20 22/06/20 19/02/20 - - - -
Price 0.37 0.335 0.335 0.415 0.00 0.00 0.00 -
P/RPS 1.69 1.52 1.48 1.73 0.00 0.00 0.00 -
P/EPS 17.15 14.70 17.53 17.35 0.00 0.00 0.00 -
EY 5.83 6.80 5.71 5.76 0.00 0.00 0.00 -
DY 3.38 3.70 3.70 2.99 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 0.93 1.15 0.00 0.00 0.00 -

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