[HPPHB] QoQ Cumulative Quarter Result on 31-Aug-2022 [#1]

Stock
[HPPHB] HPP HOLDINGS BERHAD
Announcement Date
20-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -49.03%
YoY- 116.64%
Quarter Report
Latest QR
Upcoming QR
HPPHB's Result
HPPHB's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 80,804 62,016 45,317 24,058 85,763 64,705 43,839 50.38%
PBT 12,850 9,151 7,098 5,919 11,514 6,954 4,697 95.72%
Tax -3,569 -2,963 -2,368 -1,498 -3,039 -1,888 -1,315 94.69%
NP 9,281 6,188 4,730 4,421 8,475 5,066 3,382 96.13%
-
NP to SH 9,306 6,022 4,491 4,283 8,403 4,914 3,248 101.85%
-
Tax Rate 27.77% 32.38% 33.36% 25.31% 26.39% 27.15% 28.00% -
Total Cost 71,523 55,828 40,587 19,637 77,288 59,639 40,457 46.25%
-
Net Worth 120,413 116,529 120,413 120,413 116,529 112,644 112,644 4.55%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 5,826 2,913 2,913 - 5,826 2,913 2,913 58.80%
Div Payout % 62.61% 48.38% 64.87% - 69.34% 59.28% 89.69% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 120,413 116,529 120,413 120,413 116,529 112,644 112,644 4.55%
NOSH 388,430 388,430 388,430 388,430 388,430 388,430 388,430 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 11.49% 9.98% 10.44% 18.38% 9.88% 7.83% 7.71% -
ROE 7.73% 5.17% 3.73% 3.56% 7.21% 4.36% 2.88% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 20.80 15.97 11.67 6.19 22.08 16.66 11.29 50.34%
EPS 2.40 1.55 1.16 1.10 2.16 1.27 0.84 101.48%
DPS 1.50 0.75 0.75 0.00 1.50 0.75 0.75 58.80%
NAPS 0.31 0.30 0.31 0.31 0.30 0.29 0.29 4.55%
Adjusted Per Share Value based on latest NOSH - 388,430
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 20.80 15.96 11.66 6.19 22.08 16.66 11.28 50.42%
EPS 2.40 1.55 1.16 1.10 2.16 1.26 0.84 101.48%
DPS 1.50 0.75 0.75 0.00 1.50 0.75 0.75 58.80%
NAPS 0.31 0.30 0.31 0.31 0.30 0.29 0.29 4.55%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.30 0.395 0.45 0.395 0.475 0.47 0.48 -
P/RPS 1.44 2.47 3.86 6.38 2.15 2.82 4.25 -51.43%
P/EPS 12.52 25.48 38.92 35.82 21.96 37.15 57.40 -63.79%
EY 7.99 3.92 2.57 2.79 4.55 2.69 1.74 176.52%
DY 5.00 1.90 1.67 0.00 3.16 1.60 1.56 117.53%
P/NAPS 0.97 1.32 1.45 1.27 1.58 1.62 1.66 -30.12%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 21/07/23 20/04/23 16/01/23 20/10/22 22/07/22 22/04/22 21/01/22 -
Price 0.32 0.30 0.43 0.40 0.46 0.505 0.495 -
P/RPS 1.54 1.88 3.69 6.46 2.08 3.03 4.39 -50.29%
P/EPS 13.36 19.35 37.19 36.28 21.26 39.92 59.20 -62.96%
EY 7.49 5.17 2.69 2.76 4.70 2.51 1.69 170.05%
DY 4.69 2.50 1.74 0.00 3.26 1.49 1.52 112.08%
P/NAPS 1.03 1.00 1.39 1.29 1.53 1.74 1.71 -28.69%

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