[HPPHB] YoY Cumulative Quarter Result on 28-Feb-2021 [#3]

Announcement Date
20-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 47.86%
YoY--%
View:
Show?
Cumulative Result
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
Revenue 50,981 62,016 64,705 81,494 0 -
PBT 3,195 9,151 6,954 15,760 0 -
Tax -1,669 -2,963 -1,888 -3,711 0 -
NP 1,526 6,188 5,066 12,049 0 -
-
NP to SH 1,732 6,022 4,914 11,802 0 -
-
Tax Rate 52.24% 32.38% 27.15% 23.55% - -
Total Cost 49,455 55,828 59,639 69,445 0 -
-
Net Worth 120,413 116,529 112,644 108,760 0 -
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
Div 1,942 2,913 2,913 3,884 - -
Div Payout % 112.13% 48.38% 59.28% 32.91% - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
Net Worth 120,413 116,529 112,644 108,760 0 -
NOSH 388,430 388,430 388,430 388,430 387,113 0.08%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
NP Margin 2.99% 9.98% 7.83% 14.79% 0.00% -
ROE 1.44% 5.17% 4.36% 10.85% 0.00% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
RPS 13.12 15.97 16.66 20.98 0.00 -
EPS 0.45 1.55 1.27 3.04 0.00 -
DPS 0.50 0.75 0.75 1.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 388,430
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
RPS 13.12 15.97 16.66 20.98 0.00 -
EPS 0.45 1.55 1.27 3.04 0.00 -
DPS 0.50 0.75 0.75 1.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 - -
Price 0.325 0.395 0.47 0.56 0.00 -
P/RPS 2.48 2.47 2.82 2.67 0.00 -
P/EPS 72.89 25.48 37.15 18.43 0.00 -
EY 1.37 3.92 2.69 5.43 0.00 -
DY 1.54 1.90 1.60 1.79 0.00 -
P/NAPS 1.05 1.32 1.62 2.00 0.00 -
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 28/02/20 CAGR
Date 19/04/24 20/04/23 22/04/22 20/04/21 - -
Price 0.33 0.30 0.505 0.605 0.00 -
P/RPS 2.51 1.88 3.03 2.88 0.00 -
P/EPS 74.01 19.35 39.92 19.91 0.00 -
EY 1.35 5.17 2.51 5.02 0.00 -
DY 1.52 2.50 1.49 1.65 0.00 -
P/NAPS 1.06 1.00 1.74 2.16 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