[HPMT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2.21%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 89,658 92,044 91,491 90,560 86,902 81,086 76,295 11.34%
PBT 11,916 15,623 16,711 17,841 18,230 15,329 12,998 -5.62%
Tax -1,646 -2,713 -3,396 -3,966 -4,065 -3,195 -2,407 -22.36%
NP 10,270 12,910 13,315 13,875 14,165 12,134 10,591 -2.02%
-
NP to SH 10,251 12,887 13,279 13,836 14,148 12,119 10,592 -2.15%
-
Tax Rate 13.81% 17.37% 20.32% 22.23% 22.30% 20.84% 18.52% -
Total Cost 79,388 79,134 78,176 76,685 72,737 68,952 65,704 13.42%
-
Net Worth 134,680 134,680 131,395 131,395 128,110 128,110 124,825 5.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,792 4,434 4,434 5,748 6,241 5,847 5,847 -38.87%
Div Payout % 27.24% 34.41% 33.40% 41.55% 44.11% 48.25% 55.20% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 134,680 134,680 131,395 131,395 128,110 128,110 124,825 5.19%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.45% 14.03% 14.55% 15.32% 16.30% 14.96% 13.88% -
ROE 7.61% 9.57% 10.11% 10.53% 11.04% 9.46% 8.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.29 28.02 27.85 27.57 26.46 24.68 23.23 11.32%
EPS 3.12 3.92 4.04 4.21 4.31 3.69 3.22 -2.07%
DPS 0.85 1.35 1.35 1.75 1.90 1.78 1.78 -38.87%
NAPS 0.41 0.41 0.40 0.40 0.39 0.39 0.38 5.19%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.29 28.02 27.85 27.57 26.46 24.68 23.23 11.32%
EPS 3.12 3.92 4.04 4.21 4.31 3.69 3.22 -2.07%
DPS 0.85 1.35 1.35 1.75 1.90 1.78 1.78 -38.87%
NAPS 0.41 0.41 0.40 0.40 0.39 0.39 0.38 5.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.41 0.525 0.685 0.58 0.49 0.635 -
P/RPS 1.41 1.46 1.88 2.48 2.19 1.99 2.73 -35.60%
P/EPS 12.34 10.45 12.99 16.26 13.47 13.28 19.69 -26.74%
EY 8.11 9.57 7.70 6.15 7.43 7.53 5.08 36.55%
DY 2.21 3.29 2.57 2.55 3.28 3.63 2.80 -14.58%
P/NAPS 0.94 1.00 1.31 1.71 1.49 1.26 1.67 -31.80%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 27/05/22 28/02/22 22/11/21 23/08/21 20/05/21 -
Price 0.405 0.46 0.50 0.605 0.64 0.53 0.545 -
P/RPS 1.48 1.64 1.80 2.19 2.42 2.15 2.35 -26.50%
P/EPS 12.98 11.73 12.37 14.36 14.86 14.37 16.90 -16.11%
EY 7.71 8.53 8.08 6.96 6.73 6.96 5.92 19.23%
DY 2.10 2.93 2.70 2.89 2.97 3.36 3.27 -25.54%
P/NAPS 0.99 1.12 1.25 1.51 1.64 1.36 1.43 -21.72%

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