[HPMT] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 36.43%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 22,265 22,107 18,148 18,566 17,474 17,708 18,030 15.11%
PBT 4,198 4,528 3,614 2,989 1,867 1,170 2,709 33.94%
Tax -1,056 -1,286 -60 -793 -268 -200 -385 96.06%
NP 3,142 3,242 3,554 2,196 1,599 970 2,324 22.29%
-
NP to SH 3,133 3,239 3,556 2,191 1,606 969 2,320 22.19%
-
Tax Rate 25.15% 28.40% 1.66% 26.53% 14.35% 17.09% 14.21% -
Total Cost 19,123 18,865 14,594 16,370 15,875 16,738 15,706 14.03%
-
Net Worth 128,110 124,825 124,825 121,540 121,540 118,256 118,256 5.48%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 1,642 1,313 1,642 1,248 1,642 - 1,215 22.25%
Div Payout % 52.42% 40.57% 46.19% 56.97% 102.27% - 52.39% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 128,110 124,825 124,825 121,540 121,540 118,256 118,256 5.48%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.11% 14.67% 19.58% 11.83% 9.15% 5.48% 12.89% -
ROE 2.45% 2.59% 2.85% 1.80% 1.32% 0.82% 1.96% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.78 6.73 5.52 5.65 5.32 5.39 5.49 15.12%
EPS 0.95 0.99 1.08 0.67 0.49 0.29 0.71 21.44%
DPS 0.50 0.40 0.50 0.38 0.50 0.00 0.37 22.25%
NAPS 0.39 0.38 0.38 0.37 0.37 0.36 0.36 5.48%
Adjusted Per Share Value based on latest NOSH - 328,489
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.55 6.50 5.34 5.46 5.14 5.21 5.30 15.17%
EPS 0.92 0.95 1.05 0.64 0.47 0.29 0.68 22.34%
DPS 0.48 0.39 0.48 0.37 0.48 0.00 0.36 21.16%
NAPS 0.3768 0.3671 0.3671 0.3575 0.3575 0.3478 0.3478 5.48%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.49 0.635 0.395 0.335 0.34 0.295 0.39 -
P/RPS 7.23 9.44 7.15 5.93 6.39 5.47 7.11 1.12%
P/EPS 51.38 64.40 36.49 50.23 69.54 100.00 55.22 -4.69%
EY 1.95 1.55 2.74 1.99 1.44 1.00 1.81 5.09%
DY 1.02 0.63 1.27 1.13 1.47 0.00 0.95 4.85%
P/NAPS 1.26 1.67 1.04 0.91 0.92 0.82 1.08 10.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 22/06/20 19/02/20 -
Price 0.53 0.545 0.48 0.37 0.335 0.335 0.415 -
P/RPS 7.82 8.10 8.69 6.55 6.30 6.21 7.56 2.28%
P/EPS 55.57 55.27 44.34 55.47 68.52 113.56 58.76 -3.65%
EY 1.80 1.81 2.26 1.80 1.46 0.88 1.70 3.88%
DY 0.94 0.73 1.04 1.03 1.49 0.00 0.89 3.71%
P/NAPS 1.36 1.43 1.26 1.00 0.91 0.93 1.15 11.84%

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