[HPPHB] QoQ TTM Result on 28-Feb-2021 [#3]

Stock
[HPPHB] HPP HOLDINGS BERHAD
Announcement Date
20-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 47.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HPPHB's Result
HPPHB's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 92,619 98,375 106,682 81,494 57,902 26,694 28,617 118.64%
PBT 12,488 16,564 18,973 15,760 11,182 5,064 4,979 84.49%
Tax -464 -1,485 -2,033 -3,711 -2,884 -1,236 -1,210 -47.18%
NP 12,024 15,079 16,940 12,049 8,298 3,828 3,769 116.55%
-
NP to SH 12,071 15,032 16,805 11,802 7,982 3,750 3,755 117.66%
-
Tax Rate 3.72% 8.97% 10.72% 23.55% 25.79% 24.41% 24.30% -
Total Cost 80,595 83,296 89,742 69,445 49,604 22,866 24,848 118.96%
-
Net Worth 112,644 112,644 108,760 108,760 0 69,917 85,164 20.47%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 10,681 7,768 7,768 3,884 - - - -
Div Payout % 88.49% 51.68% 46.23% 32.91% - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 112,644 112,644 108,760 108,760 0 69,917 85,164 20.47%
NOSH 388,430 388,430 388,430 388,430 388,430 388,430 387,113 0.22%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 12.98% 15.33% 15.88% 14.79% 14.33% 14.34% 13.17% -
ROE 10.72% 13.34% 15.45% 10.85% 0.00% 5.36% 4.41% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 23.84 25.33 27.46 20.98 19.32 6.87 7.39 118.17%
EPS 3.11 3.87 4.33 3.04 2.66 0.97 0.97 117.27%
DPS 2.75 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.28 0.28 0.00 0.18 0.22 20.20%
Adjusted Per Share Value based on latest NOSH - 388,430
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 23.84 25.32 27.46 20.98 14.90 6.87 7.37 118.56%
EPS 3.11 3.87 4.33 3.04 2.05 0.97 0.97 117.27%
DPS 2.75 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.28 0.28 0.00 0.18 0.2192 20.49%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 - - - -
Price 0.48 0.495 0.565 0.56 0.00 0.00 0.00 -
P/RPS 2.01 1.95 2.06 2.67 0.00 0.00 0.00 -
P/EPS 15.45 12.79 13.06 18.43 0.00 0.00 0.00 -
EY 6.47 7.82 7.66 5.43 0.00 0.00 0.00 -
DY 5.73 4.04 3.54 1.79 0.00 0.00 0.00 -
P/NAPS 1.66 1.71 2.02 2.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 21/10/21 22/07/21 - - - - -
Price 0.495 0.58 0.51 0.00 0.00 0.00 0.00 -
P/RPS 2.08 2.29 1.86 0.00 0.00 0.00 0.00 -
P/EPS 15.93 14.99 11.79 0.00 0.00 0.00 0.00 -
EY 6.28 6.67 8.48 0.00 0.00 0.00 0.00 -
DY 5.56 3.45 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.00 1.82 0.00 0.00 0.00 0.00 -

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