[HPMT] QoQ Annualized Quarter 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- -2.03%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 90,469 91,712 92,152 90,560 91,672 88,744 88,428 1.53%
PBT 11,588 13,016 13,592 17,841 19,488 17,452 18,112 -25.73%
Tax -2,246 -2,178 -2,864 -3,966 -5,340 -4,684 -5,144 -42.41%
NP 9,341 10,838 10,728 13,875 14,148 12,768 12,968 -19.62%
-
NP to SH 9,342 10,846 10,728 13,836 14,122 12,744 12,956 -19.57%
-
Tax Rate 19.38% 16.73% 21.07% 22.23% 27.40% 26.84% 28.40% -
Total Cost 81,128 80,874 81,424 76,685 77,524 75,976 75,460 4.94%
-
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 2,189 3,284 - 5,748 6,131 5,912 5,255 -44.19%
Div Payout % 23.44% 30.29% - 41.55% 43.42% 46.40% 40.57% -
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 10.33% 11.82% 11.64% 15.32% 15.43% 14.39% 14.67% -
ROE 6.94% 8.05% 8.16% 10.53% 11.02% 9.95% 10.38% -
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 27.54 27.92 28.05 27.57 27.91 27.02 26.92 1.52%
EPS 2.84 3.30 3.28 4.21 4.29 3.88 3.96 -19.86%
DPS 0.67 1.00 0.00 1.75 1.87 1.80 1.60 -43.99%
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 26.61 26.97 27.10 26.64 26.96 26.10 26.01 1.53%
EPS 2.75 3.19 3.16 4.07 4.15 3.75 3.81 -19.51%
DPS 0.64 0.97 0.00 1.69 1.80 1.74 1.55 -44.52%
NAPS 0.3961 0.3961 0.3865 0.3865 0.3768 0.3768 0.3671 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 1.40 1.47 1.87 2.48 2.08 1.81 2.36 -29.37%
P/EPS 13.54 12.42 16.08 16.26 13.49 12.63 16.10 -10.89%
EY 7.39 8.05 6.22 6.15 7.41 7.92 6.21 12.28%
DY 1.73 2.44 0.00 2.55 3.22 3.67 2.52 -22.16%
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 1.47 1.65 1.78 2.19 2.29 1.96 2.02 -19.07%
P/EPS 14.24 13.93 15.31 14.36 14.89 13.66 13.82 2.01%
EY 7.02 7.18 6.53 6.96 6.72 7.32 7.24 -2.03%
DY 1.65 2.17 0.00 2.89 2.92 3.40 2.94 -31.93%
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