[HPMT] QoQ Cumulative 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- 30.63%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 67,852 45,856 23,038 90,560 68,754 44,372 22,107 111.05%
PBT 8,691 6,508 3,398 17,841 14,616 8,726 4,528 54.38%
Tax -1,685 -1,089 -716 -3,966 -4,005 -2,342 -1,286 19.72%
NP 7,006 5,419 2,682 13,875 10,611 6,384 3,242 67.07%
-
NP to SH 7,007 5,423 2,682 13,836 10,592 6,372 3,239 67.18%
-
Tax Rate 19.39% 16.73% 21.07% 22.23% 27.40% 26.84% 28.40% -
Total Cost 60,846 40,437 20,356 76,685 58,143 37,988 18,865 118.14%
-
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 1,642 1,642 - 5,748 4,598 2,956 1,313 16.05%
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 5.20% 4.03% 2.04% 10.53% 8.27% 4.97% 2.59% -
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 20.66 13.96 7.01 27.57 20.93 13.51 6.73 111.08%
EPS 2.13 1.65 0.82 4.21 3.22 1.94 0.99 66.58%
DPS 0.50 0.50 0.00 1.75 1.40 0.90 0.40 16.02%
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 19.96 13.49 6.78 26.64 20.22 13.05 6.50 111.12%
EPS 2.06 1.60 0.79 4.07 3.12 1.87 0.95 67.45%
DPS 0.48 0.48 0.00 1.69 1.35 0.87 0.39 14.83%
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 1.86 2.94 7.49 2.48 2.77 3.63 9.44 -66.10%
P/EPS 18.05 24.84 64.30 16.26 17.99 25.26 64.40 -57.13%
EY 5.54 4.03 1.56 6.15 5.56 3.96 1.55 133.58%
DY 1.30 1.22 0.00 2.55 2.41 1.84 0.63 62.01%
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 1.96 3.30 7.13 2.19 3.06 3.92 8.10 -61.13%
P/EPS 18.99 27.86 61.24 14.36 19.85 27.32 55.27 -50.91%
EY 5.27 3.59 1.63 6.96 5.04 3.66 1.81 103.76%
DY 1.23 1.09 0.00 2.89 2.19 1.70 0.73 41.55%
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