[HPMT] QoQ 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- -23.13%
YoY- -8.77%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 21,996 22,818 23,038 21,806 24,382 22,265 22,107 -0.33%
PBT 2,183 3,110 3,398 3,225 5,890 4,198 4,528 -38.48%
Tax -596 -373 -716 39 -1,663 -1,056 -1,286 -40.08%
NP 1,587 2,737 2,682 3,264 4,227 3,142 3,242 -37.86%
-
NP to SH 1,584 2,741 2,682 3,244 4,220 3,133 3,239 -37.90%
-
Tax Rate 27.30% 11.99% 21.07% -1.21% 28.23% 25.15% 28.40% -
Total Cost 20,409 20,081 20,356 18,542 20,155 19,123 18,865 5.37%
-
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 - 1,149 1,642 1,642 1,313 -
Div Payout % - 59.92% - 35.44% 38.92% 52.42% 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 7.21% 11.99% 11.64% 14.97% 17.34% 14.11% 14.67% -
ROE 1.18% 2.04% 2.04% 2.47% 3.29% 2.45% 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 6.70 6.95 7.01 6.64 7.42 6.78 6.73 -0.29%
EPS 0.48 0.83 0.82 0.99 1.28 0.95 0.99 -38.25%
DPS 0.00 0.50 0.00 0.35 0.50 0.50 0.40 -
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 6.47 6.71 6.78 6.41 7.17 6.55 6.50 -0.30%
EPS 0.47 0.81 0.79 0.95 1.24 0.92 0.95 -37.42%
DPS 0.00 0.48 0.00 0.34 0.48 0.48 0.39 -
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 5.75 5.90 7.49 10.32 7.81 7.23 9.44 -28.12%
P/EPS 79.84 49.14 64.30 69.36 45.15 51.38 64.40 15.38%
EY 1.25 2.04 1.56 1.44 2.21 1.95 1.55 -13.34%
DY 0.00 1.22 0.00 0.51 0.86 1.02 0.63 -
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 6.05 6.62 7.13 9.11 8.62 7.82 8.10 -17.66%
P/EPS 83.99 55.13 61.24 61.26 49.82 55.57 55.27 32.14%
EY 1.19 1.81 1.63 1.63 2.01 1.80 1.81 -24.37%
DY 0.00 1.09 0.00 0.58 0.78 0.94 0.73 -
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