[HPMT] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 96.73%
YoY- 147.46%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 23,038 90,560 68,754 44,372 22,107 71,896 53,748 -43.18%
PBT 3,398 17,841 14,616 8,726 4,528 9,640 6,026 -31.76%
Tax -716 -3,966 -4,005 -2,342 -1,286 -1,321 -1,261 -31.45%
NP 2,682 13,875 10,611 6,384 3,242 8,319 4,765 -31.85%
-
NP to SH 2,682 13,836 10,592 6,372 3,239 8,322 4,766 -31.86%
-
Tax Rate 21.07% 22.23% 27.40% 26.84% 28.40% 13.70% 20.93% -
Total Cost 20,356 76,685 58,143 37,988 18,865 63,577 48,983 -44.34%
-
Net Worth 131,395 131,395 128,110 128,110 124,825 124,825 121,540 5.34%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 5,748 4,598 2,956 1,313 4,533 2,890 -
Div Payout % - 41.55% 43.42% 46.40% 40.57% 54.47% 60.65% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 131,395 131,395 128,110 128,110 124,825 124,825 121,540 5.34%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.64% 15.32% 15.43% 14.39% 14.67% 11.57% 8.87% -
ROE 2.04% 10.53% 8.27% 4.97% 2.59% 6.67% 3.92% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.01 27.57 20.93 13.51 6.73 21.89 16.36 -43.19%
EPS 0.82 4.21 3.22 1.94 0.99 2.53 1.45 -31.63%
DPS 0.00 1.75 1.40 0.90 0.40 1.38 0.88 -
NAPS 0.40 0.40 0.39 0.39 0.38 0.38 0.37 5.33%
Adjusted Per Share Value based on latest NOSH - 328,489
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.78 26.64 20.22 13.05 6.50 21.15 15.81 -43.16%
EPS 0.79 4.07 3.12 1.87 0.95 2.45 1.40 -31.73%
DPS 0.00 1.69 1.35 0.87 0.39 1.33 0.85 -
NAPS 0.3865 0.3865 0.3768 0.3768 0.3671 0.3671 0.3575 5.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.525 0.685 0.58 0.49 0.635 0.395 0.335 -
P/RPS 7.49 2.48 2.77 3.63 9.44 1.80 2.05 137.40%
P/EPS 64.30 16.26 17.99 25.26 64.40 15.59 23.09 98.05%
EY 1.56 6.15 5.56 3.96 1.55 6.41 4.33 -49.39%
DY 0.00 2.55 2.41 1.84 0.63 3.49 2.63 -
P/NAPS 1.31 1.71 1.49 1.26 1.67 1.04 0.91 27.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 -
Price 0.50 0.605 0.64 0.53 0.545 0.48 0.37 -
P/RPS 7.13 2.19 3.06 3.92 8.10 2.19 2.26 115.25%
P/EPS 61.24 14.36 19.85 27.32 55.27 18.95 25.50 79.43%
EY 1.63 6.96 5.04 3.66 1.81 5.28 3.92 -44.31%
DY 0.00 2.89 2.19 1.70 0.73 2.88 2.38 -
P/NAPS 1.25 1.51 1.64 1.36 1.43 1.26 1.00 16.05%

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