[HPMT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.68%
YoY- 234.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 90,560 91,672 88,744 88,428 71,896 71,664 70,364 18.26%
PBT 17,841 19,488 17,452 18,112 9,640 8,034 6,074 104.69%
Tax -3,966 -5,340 -4,684 -5,144 -1,321 -1,681 -936 161.16%
NP 13,875 14,148 12,768 12,968 8,319 6,353 5,138 93.57%
-
NP to SH 13,836 14,122 12,744 12,956 8,322 6,354 5,150 92.90%
-
Tax Rate 22.23% 27.40% 26.84% 28.40% 13.70% 20.92% 15.41% -
Total Cost 76,685 77,524 75,976 75,460 63,577 65,310 65,226 11.36%
-
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,748 6,131 5,912 5,255 4,533 3,854 3,284 45.08%
Div Payout % 41.55% 43.42% 46.40% 40.57% 54.47% 60.65% 63.78% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.32% 15.43% 14.39% 14.67% 11.57% 8.87% 7.30% -
ROE 10.53% 11.02% 9.95% 10.38% 6.67% 5.23% 4.24% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.57 27.91 27.02 26.92 21.89 21.82 21.42 18.27%
EPS 4.21 4.29 3.88 3.96 2.53 1.93 1.56 93.48%
DPS 1.75 1.87 1.80 1.60 1.38 1.17 1.00 45.07%
NAPS 0.40 0.39 0.39 0.38 0.38 0.37 0.37 5.31%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.64 26.96 26.10 26.01 21.15 21.08 20.70 18.26%
EPS 4.07 4.15 3.75 3.81 2.45 1.87 1.51 93.32%
DPS 1.69 1.80 1.74 1.55 1.33 1.13 0.97 44.64%
NAPS 0.3865 0.3768 0.3768 0.3671 0.3671 0.3575 0.3575 5.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.58 0.49 0.635 0.395 0.335 0.34 -
P/RPS 2.48 2.08 1.81 2.36 1.80 1.54 1.59 34.38%
P/EPS 16.26 13.49 12.63 16.10 15.59 17.32 21.69 -17.43%
EY 6.15 7.41 7.92 6.21 6.41 5.77 4.61 21.12%
DY 2.55 3.22 3.67 2.52 3.49 3.50 2.94 -9.02%
P/NAPS 1.71 1.49 1.26 1.67 1.04 0.91 0.92 51.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 -
Price 0.605 0.64 0.53 0.545 0.48 0.37 0.335 -
P/RPS 2.19 2.29 1.96 2.02 2.19 1.70 1.56 25.29%
P/EPS 14.36 14.89 13.66 13.82 18.95 19.13 21.37 -23.22%
EY 6.96 6.72 7.32 7.24 5.28 5.23 4.68 30.19%
DY 2.89 2.92 3.40 2.94 2.88 3.17 2.99 -2.23%
P/NAPS 1.51 1.64 1.36 1.43 1.26 1.00 0.91 40.03%

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