[HPMT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -61.08%
YoY- 234.26%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 90,560 68,754 44,372 22,107 71,896 53,748 35,182 87.49%
PBT 17,841 14,616 8,726 4,528 9,640 6,026 3,037 224.52%
Tax -3,966 -4,005 -2,342 -1,286 -1,321 -1,261 -468 314.04%
NP 13,875 10,611 6,384 3,242 8,319 4,765 2,569 206.88%
-
NP to SH 13,836 10,592 6,372 3,239 8,322 4,766 2,575 205.83%
-
Tax Rate 22.23% 27.40% 26.84% 28.40% 13.70% 20.93% 15.41% -
Total Cost 76,685 58,143 37,988 18,865 63,577 48,983 32,613 76.55%
-
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,748 4,598 2,956 1,313 4,533 2,890 1,642 130.02%
Div Payout % 41.55% 43.42% 46.40% 40.57% 54.47% 60.65% 63.78% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 131,395 128,110 128,110 124,825 124,825 121,540 121,540 5.32%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.32% 15.43% 14.39% 14.67% 11.57% 8.87% 7.30% -
ROE 10.53% 8.27% 4.97% 2.59% 6.67% 3.92% 2.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.57 20.93 13.51 6.73 21.89 16.36 10.71 87.50%
EPS 4.21 3.22 1.94 0.99 2.53 1.45 0.78 206.75%
DPS 1.75 1.40 0.90 0.40 1.38 0.88 0.50 129.99%
NAPS 0.40 0.39 0.39 0.38 0.38 0.37 0.37 5.31%
Adjusted Per Share Value based on latest NOSH - 328,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.64 20.22 13.05 6.50 21.15 15.81 10.35 87.49%
EPS 4.07 3.12 1.87 0.95 2.45 1.40 0.76 205.15%
DPS 1.69 1.35 0.87 0.39 1.33 0.85 0.48 130.90%
NAPS 0.3865 0.3768 0.3768 0.3671 0.3671 0.3575 0.3575 5.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.58 0.49 0.635 0.395 0.335 0.34 -
P/RPS 2.48 2.77 3.63 9.44 1.80 2.05 3.17 -15.05%
P/EPS 16.26 17.99 25.26 64.40 15.59 23.09 43.37 -47.91%
EY 6.15 5.56 3.96 1.55 6.41 4.33 2.31 91.74%
DY 2.55 2.41 1.84 0.63 3.49 2.63 1.47 44.22%
P/NAPS 1.71 1.49 1.26 1.67 1.04 0.91 0.92 51.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 -
Price 0.605 0.64 0.53 0.545 0.48 0.37 0.335 -
P/RPS 2.19 3.06 3.92 8.10 2.19 2.26 3.13 -21.13%
P/EPS 14.36 19.85 27.32 55.27 18.95 25.50 42.74 -51.57%
EY 6.96 5.04 3.66 1.81 5.28 3.92 2.34 106.41%
DY 2.89 2.19 1.70 0.73 2.88 2.38 1.49 55.34%
P/NAPS 1.51 1.64 1.36 1.43 1.26 1.00 0.91 40.03%

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