[HPMT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.03%
YoY- 25.37%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 88,737 89,658 92,044 91,491 90,560 86,902 81,086 6.17%
PBT 9,905 11,916 15,623 16,711 17,841 18,230 15,329 -25.19%
Tax -1,713 -1,646 -2,713 -3,396 -3,966 -4,065 -3,195 -33.92%
NP 8,192 10,270 12,910 13,315 13,875 14,165 12,134 -22.98%
-
NP to SH 8,190 10,251 12,887 13,279 13,836 14,148 12,119 -22.93%
-
Tax Rate 17.29% 13.81% 17.37% 20.32% 22.23% 22.30% 20.84% -
Total Cost 80,545 79,388 79,134 78,176 76,685 72,737 68,952 10.88%
-
Net Worth 137,965 134,680 134,680 131,395 131,395 128,110 128,110 5.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,792 2,792 4,434 4,434 5,748 6,241 5,847 -38.82%
Div Payout % 34.09% 27.24% 34.41% 33.40% 41.55% 44.11% 48.25% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 137,965 134,680 134,680 131,395 131,395 128,110 128,110 5.05%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.23% 11.45% 14.03% 14.55% 15.32% 16.30% 14.96% -
ROE 5.94% 7.61% 9.57% 10.11% 10.53% 11.04% 9.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.01 27.29 28.02 27.85 27.57 26.46 24.68 6.18%
EPS 2.49 3.12 3.92 4.04 4.21 4.31 3.69 -23.01%
DPS 0.85 0.85 1.35 1.35 1.75 1.90 1.78 -38.82%
NAPS 0.42 0.41 0.41 0.40 0.40 0.39 0.39 5.05%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.01 27.29 28.02 27.85 27.57 26.46 24.68 6.18%
EPS 2.49 3.12 3.92 4.04 4.21 4.31 3.69 -23.01%
DPS 0.85 0.85 1.35 1.35 1.75 1.90 1.78 -38.82%
NAPS 0.42 0.41 0.41 0.40 0.40 0.39 0.39 5.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.405 0.385 0.41 0.525 0.685 0.58 0.49 -
P/RPS 1.50 1.41 1.46 1.88 2.48 2.19 1.99 -17.13%
P/EPS 16.24 12.34 10.45 12.99 16.26 13.47 13.28 14.31%
EY 6.16 8.11 9.57 7.70 6.15 7.43 7.53 -12.49%
DY 2.10 2.21 3.29 2.57 2.55 3.28 3.63 -30.50%
P/NAPS 0.96 0.94 1.00 1.31 1.71 1.49 1.26 -16.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 21/11/22 22/08/22 27/05/22 28/02/22 22/11/21 23/08/21 -
Price 0.40 0.405 0.46 0.50 0.605 0.64 0.53 -
P/RPS 1.48 1.48 1.64 1.80 2.19 2.42 2.15 -21.98%
P/EPS 16.04 12.98 11.73 12.37 14.36 14.86 14.37 7.58%
EY 6.23 7.71 8.53 8.08 6.96 6.73 6.96 -7.10%
DY 2.13 2.10 2.93 2.70 2.89 2.97 3.36 -26.14%
P/NAPS 0.95 0.99 1.12 1.25 1.51 1.64 1.36 -21.22%

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