[HPMT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -87.67%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 71,896 53,748 35,182 17,708 78,682 60,652 41,287 44.49%
PBT 9,640 6,026 3,037 1,170 9,995 7,286 3,998 79.33%
Tax -1,321 -1,261 -468 -200 -2,009 -1,624 -976 22.24%
NP 8,319 4,765 2,569 970 7,986 5,662 3,022 95.81%
-
NP to SH 8,322 4,766 2,575 969 7,858 5,538 2,948 99.11%
-
Tax Rate 13.70% 20.93% 15.41% 17.09% 20.10% 22.29% 24.41% -
Total Cost 63,577 48,983 32,613 16,738 70,696 54,990 38,265 40.06%
-
Net Worth 124,825 121,540 121,540 118,256 118,256 114,971 114,971 5.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,533 2,890 1,642 - 4,106 2,857 1,642 96.18%
Div Payout % 54.47% 60.65% 63.78% - 52.25% 51.60% 55.71% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 124,825 121,540 121,540 118,256 118,256 114,971 114,971 5.60%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.57% 8.87% 7.30% 5.48% 10.15% 9.34% 7.32% -
ROE 6.67% 3.92% 2.12% 0.82% 6.64% 4.82% 2.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.89 16.36 10.71 5.39 23.95 18.46 12.57 44.50%
EPS 2.53 1.45 0.78 0.29 2.39 1.69 0.90 98.56%
DPS 1.38 0.88 0.50 0.00 1.25 0.87 0.50 96.15%
NAPS 0.38 0.37 0.37 0.36 0.36 0.35 0.35 5.60%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.15 15.81 10.35 5.21 23.14 17.84 12.14 44.54%
EPS 2.45 1.40 0.76 0.29 2.31 1.63 0.87 98.79%
DPS 1.33 0.85 0.48 0.00 1.21 0.84 0.48 96.66%
NAPS 0.3671 0.3575 0.3575 0.3478 0.3478 0.3382 0.3382 5.59%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.395 0.335 0.34 0.295 0.39 0.35 0.45 -
P/RPS 1.80 2.05 3.17 5.47 1.63 1.90 3.58 -36.63%
P/EPS 15.59 23.09 43.37 100.00 16.30 20.76 50.14 -53.94%
EY 6.41 4.33 2.31 1.00 6.13 4.82 1.99 117.33%
DY 3.49 2.63 1.47 0.00 3.21 2.49 1.11 113.87%
P/NAPS 1.04 0.91 0.92 0.82 1.08 1.00 1.29 -13.32%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 26/08/20 22/06/20 19/02/20 22/11/19 23/08/19 -
Price 0.48 0.37 0.335 0.335 0.415 0.40 0.325 -
P/RPS 2.19 2.26 3.13 6.21 1.73 2.17 2.59 -10.53%
P/EPS 18.95 25.50 42.74 113.56 17.35 23.73 36.21 -34.93%
EY 5.28 3.92 2.34 0.88 5.76 4.21 2.76 53.80%
DY 2.88 2.38 1.49 0.00 3.01 2.18 1.54 51.50%
P/NAPS 1.26 1.00 0.91 0.93 1.15 1.14 0.93 22.32%

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