[HPMT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 32.87%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 88,428 71,896 71,664 70,364 70,832 78,682 80,869 6.13%
PBT 18,112 9,640 8,034 6,074 4,680 9,995 9,714 51.43%
Tax -5,144 -1,321 -1,681 -936 -800 -2,009 -2,165 77.96%
NP 12,968 8,319 6,353 5,138 3,880 7,986 7,549 43.38%
-
NP to SH 12,956 8,322 6,354 5,150 3,876 7,858 7,384 45.42%
-
Tax Rate 28.40% 13.70% 20.92% 15.41% 17.09% 20.10% 22.29% -
Total Cost 75,460 63,577 65,310 65,226 66,952 70,696 73,320 1.93%
-
Net Worth 124,825 124,825 121,540 121,540 118,256 118,256 114,971 5.62%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 5,255 4,533 3,854 3,284 - 4,106 3,810 23.88%
Div Payout % 40.57% 54.47% 60.65% 63.78% - 52.25% 51.60% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 124,825 124,825 121,540 121,540 118,256 118,256 114,971 5.62%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.67% 11.57% 8.87% 7.30% 5.48% 10.15% 9.34% -
ROE 10.38% 6.67% 5.23% 4.24% 3.28% 6.64% 6.42% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.92 21.89 21.82 21.42 21.56 23.95 24.62 6.12%
EPS 3.96 2.53 1.93 1.56 1.16 2.39 2.25 45.72%
DPS 1.60 1.38 1.17 1.00 0.00 1.25 1.16 23.88%
NAPS 0.38 0.38 0.37 0.37 0.36 0.36 0.35 5.63%
Adjusted Per Share Value based on latest NOSH - 328,489
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.01 21.15 21.08 20.70 20.83 23.14 23.79 6.12%
EPS 3.81 2.45 1.87 1.51 1.14 2.31 2.17 45.48%
DPS 1.55 1.33 1.13 0.97 0.00 1.21 1.12 24.16%
NAPS 0.3671 0.3671 0.3575 0.3575 0.3478 0.3478 0.3382 5.61%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.635 0.395 0.335 0.34 0.295 0.39 0.35 -
P/RPS 2.36 1.80 1.54 1.59 1.37 1.63 1.42 40.26%
P/EPS 16.10 15.59 17.32 21.69 25.00 16.30 15.57 2.25%
EY 6.21 6.41 5.77 4.61 4.00 6.13 6.42 -2.19%
DY 2.52 3.49 3.50 2.94 0.00 3.21 3.31 -16.60%
P/NAPS 1.67 1.04 0.91 0.92 0.82 1.08 1.00 40.71%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 22/02/21 23/11/20 26/08/20 22/06/20 19/02/20 22/11/19 -
Price 0.545 0.48 0.37 0.335 0.335 0.415 0.40 -
P/RPS 2.02 2.19 1.70 1.56 1.55 1.73 1.62 15.83%
P/EPS 13.82 18.95 19.13 21.37 28.39 17.35 17.79 -15.48%
EY 7.24 5.28 5.23 4.68 3.52 5.76 5.62 18.37%
DY 2.94 2.88 3.17 2.99 0.00 3.01 2.90 0.91%
P/NAPS 1.43 1.26 1.00 0.91 0.93 1.15 1.14 16.29%

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