[HPMT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -13.86%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 93,584 94,244 88,737 90,469 91,712 92,152 90,560 2.22%
PBT 11,480 11,040 9,905 11,588 13,016 13,592 17,841 -25.52%
Tax -3,206 -3,120 -1,713 -2,246 -2,178 -2,864 -3,966 -13.25%
NP 8,274 7,920 8,192 9,341 10,838 10,728 13,875 -29.22%
-
NP to SH 8,606 8,204 8,190 9,342 10,846 10,728 13,836 -27.19%
-
Tax Rate 27.93% 28.26% 17.29% 19.38% 16.73% 21.07% 22.23% -
Total Cost 85,310 86,324 80,545 81,128 80,874 81,424 76,685 7.38%
-
Net Worth 141,250 137,965 137,965 134,680 134,680 131,395 131,395 4.95%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,970 - 2,792 2,189 3,284 - 5,748 -51.12%
Div Payout % 22.90% - 34.09% 23.44% 30.29% - 41.55% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 141,250 137,965 137,965 134,680 134,680 131,395 131,395 4.95%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.84% 8.40% 9.23% 10.33% 11.82% 11.64% 15.32% -
ROE 6.09% 5.95% 5.94% 6.94% 8.05% 8.16% 10.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.49 28.69 27.01 27.54 27.92 28.05 27.57 2.21%
EPS 2.62 2.48 2.49 2.84 3.30 3.28 4.21 -27.17%
DPS 0.60 0.00 0.85 0.67 1.00 0.00 1.75 -51.10%
NAPS 0.43 0.42 0.42 0.41 0.41 0.40 0.40 4.95%
Adjusted Per Share Value based on latest NOSH - 328,489
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.52 27.72 26.10 26.61 26.97 27.10 26.64 2.19%
EPS 2.53 2.41 2.41 2.75 3.19 3.16 4.07 -27.22%
DPS 0.58 0.00 0.82 0.64 0.97 0.00 1.69 -51.07%
NAPS 0.4154 0.4058 0.4058 0.3961 0.3961 0.3865 0.3865 4.93%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.365 0.38 0.405 0.385 0.41 0.525 0.685 -
P/RPS 1.28 1.32 1.50 1.40 1.47 1.87 2.48 -35.73%
P/EPS 13.93 15.22 16.24 13.54 12.42 16.08 16.26 -9.82%
EY 7.18 6.57 6.16 7.39 8.05 6.22 6.15 10.90%
DY 1.64 0.00 2.10 1.73 2.44 0.00 2.55 -25.55%
P/NAPS 0.85 0.90 0.96 0.94 1.00 1.31 1.71 -37.33%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 23/05/23 24/02/23 21/11/22 22/08/22 27/05/22 28/02/22 -
Price 0.365 0.375 0.40 0.405 0.46 0.50 0.605 -
P/RPS 1.28 1.31 1.48 1.47 1.65 1.78 2.19 -30.16%
P/EPS 13.93 15.02 16.04 14.24 13.93 15.31 14.36 -2.01%
EY 7.18 6.66 6.23 7.02 7.18 6.53 6.96 2.10%
DY 1.64 0.00 2.13 1.65 2.17 0.00 2.89 -31.52%
P/NAPS 0.85 0.89 0.95 0.99 1.12 1.25 1.51 -31.89%

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