[HPMT] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 19.21%
YoY- 153.9%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 76,295 71,896 71,778 72,577 74,475 78,682 60,652 16.51%
PBT 12,998 9,640 8,735 9,034 7,803 9,995 7,286 47.04%
Tax -2,407 -1,321 -1,646 -1,501 -1,502 -2,009 -1,624 29.96%
NP 10,591 8,319 7,089 7,533 6,301 7,986 5,662 51.75%
-
NP to SH 10,592 8,322 7,086 7,485 6,279 7,858 5,538 54.02%
-
Tax Rate 18.52% 13.70% 18.84% 16.62% 19.25% 20.10% 22.29% -
Total Cost 65,704 63,577 64,689 65,044 68,174 70,696 54,990 12.58%
-
Net Worth 124,825 124,825 121,540 121,540 118,256 118,256 114,971 5.62%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 5,847 4,533 4,106 4,073 4,073 4,073 2,857 61.12%
Div Payout % 55.20% 54.47% 57.95% 54.42% 64.87% 51.84% 51.60% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 124,825 124,825 121,540 121,540 118,256 118,256 114,971 5.62%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.88% 11.57% 9.88% 10.38% 8.46% 10.15% 9.34% -
ROE 8.49% 6.67% 5.83% 6.16% 5.31% 6.64% 4.82% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.23 21.89 21.85 22.09 22.67 23.95 18.46 16.54%
EPS 3.22 2.53 2.16 2.28 1.91 2.39 1.69 53.62%
DPS 1.78 1.38 1.25 1.24 1.24 1.24 0.87 61.09%
NAPS 0.38 0.38 0.37 0.37 0.36 0.36 0.35 5.63%
Adjusted Per Share Value based on latest NOSH - 328,489
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.44 21.15 21.11 21.35 21.90 23.14 17.84 16.50%
EPS 3.12 2.45 2.08 2.20 1.85 2.31 1.63 54.10%
DPS 1.72 1.33 1.21 1.20 1.20 1.20 0.84 61.17%
NAPS 0.3671 0.3671 0.3575 0.3575 0.3478 0.3478 0.3382 5.61%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.635 0.395 0.335 0.34 0.295 0.39 0.35 -
P/RPS 2.73 1.80 1.53 1.54 1.30 1.63 1.90 27.30%
P/EPS 19.69 15.59 15.53 14.92 15.43 16.30 20.76 -3.46%
EY 5.08 6.41 6.44 6.70 6.48 6.13 4.82 3.56%
DY 2.80 3.49 3.73 3.65 4.20 3.18 2.49 8.12%
P/NAPS 1.67 1.04 0.91 0.92 0.82 1.08 1.00 40.71%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 22/02/21 23/11/20 26/08/20 22/06/20 19/02/20 - -
Price 0.545 0.48 0.37 0.335 0.335 0.415 0.00 -
P/RPS 2.35 2.19 1.69 1.52 1.48 1.73 0.00 -
P/EPS 16.90 18.95 17.15 14.70 17.53 17.35 0.00 -
EY 5.92 5.28 5.83 6.80 5.71 5.76 0.00 -
DY 3.27 2.88 3.38 3.70 3.70 2.99 0.00 -
P/NAPS 1.43 1.26 1.00 0.91 0.93 1.15 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