[HPMT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 16.88%
YoY- -40.81%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 68,013 46,792 23,561 88,737 67,852 45,856 23,038 105.65%
PBT 7,134 5,740 2,760 9,905 8,691 6,508 3,398 63.88%
Tax -2,063 -1,603 -780 -1,713 -1,685 -1,089 -716 102.35%
NP 5,071 4,137 1,980 8,192 7,006 5,419 2,682 52.84%
-
NP to SH 5,271 4,303 2,051 8,190 7,007 5,423 2,682 56.83%
-
Tax Rate 28.92% 27.93% 28.26% 17.29% 19.39% 16.73% 21.07% -
Total Cost 62,942 42,655 21,581 80,545 60,846 40,437 20,356 112.09%
-
Net Worth 141,250 141,250 137,965 137,965 134,680 134,680 131,395 4.93%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 985 985 - 2,792 1,642 1,642 - -
Div Payout % 18.70% 22.90% - 34.09% 23.44% 30.29% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 141,250 141,250 137,965 137,965 134,680 134,680 131,395 4.93%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.46% 8.84% 8.40% 9.23% 10.33% 11.82% 11.64% -
ROE 3.73% 3.05% 1.49% 5.94% 5.20% 4.03% 2.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.70 14.24 7.17 27.01 20.66 13.96 7.01 105.69%
EPS 1.60 1.31 0.62 2.49 2.13 1.65 0.82 56.08%
DPS 0.30 0.30 0.00 0.85 0.50 0.50 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.41 0.41 0.40 4.93%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.00 13.76 6.93 26.10 19.96 13.49 6.78 105.54%
EPS 1.55 1.27 0.60 2.41 2.06 1.60 0.79 56.66%
DPS 0.29 0.29 0.00 0.82 0.48 0.48 0.00 -
NAPS 0.4154 0.4154 0.4058 0.4058 0.3961 0.3961 0.3865 4.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.395 0.365 0.38 0.405 0.385 0.41 0.525 -
P/RPS 1.91 2.56 5.30 1.50 1.86 2.94 7.49 -59.75%
P/EPS 24.62 27.86 60.86 16.24 18.05 24.84 64.30 -47.23%
EY 4.06 3.59 1.64 6.16 5.54 4.03 1.56 89.09%
DY 0.76 0.82 0.00 2.10 1.30 1.22 0.00 -
P/NAPS 0.92 0.85 0.90 0.96 0.94 1.00 1.31 -20.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 29/08/23 23/05/23 24/02/23 21/11/22 22/08/22 27/05/22 -
Price 0.39 0.365 0.375 0.40 0.405 0.46 0.50 -
P/RPS 1.88 2.56 5.23 1.48 1.96 3.30 7.13 -58.84%
P/EPS 24.30 27.86 60.06 16.04 18.99 27.86 61.24 -45.97%
EY 4.11 3.59 1.66 6.23 5.27 3.59 1.63 85.15%
DY 0.77 0.82 0.00 2.13 1.23 1.09 0.00 -
P/NAPS 0.91 0.85 0.89 0.95 0.99 1.12 1.25 -19.05%

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