[HPMT] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 17.44%
YoY- 5.9%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 86,902 81,086 76,295 71,896 71,778 72,577 74,475 10.82%
PBT 18,230 15,329 12,998 9,640 8,735 9,034 7,803 75.97%
Tax -4,065 -3,195 -2,407 -1,321 -1,646 -1,501 -1,502 94.08%
NP 14,165 12,134 10,591 8,319 7,089 7,533 6,301 71.52%
-
NP to SH 14,148 12,119 10,592 8,322 7,086 7,485 6,279 71.78%
-
Tax Rate 22.30% 20.84% 18.52% 13.70% 18.84% 16.62% 19.25% -
Total Cost 72,737 68,952 65,704 63,577 64,689 65,044 68,174 4.40%
-
Net Worth 128,110 128,110 124,825 124,825 121,540 121,540 118,256 5.47%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,241 5,847 5,847 4,533 4,106 4,073 4,073 32.87%
Div Payout % 44.11% 48.25% 55.20% 54.47% 57.95% 54.42% 64.87% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 128,110 128,110 124,825 124,825 121,540 121,540 118,256 5.47%
NOSH 328,489 328,489 328,489 328,489 328,489 328,489 328,489 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.30% 14.96% 13.88% 11.57% 9.88% 10.38% 8.46% -
ROE 11.04% 9.46% 8.49% 6.67% 5.83% 6.16% 5.31% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.46 24.68 23.23 21.89 21.85 22.09 22.67 10.84%
EPS 4.31 3.69 3.22 2.53 2.16 2.28 1.91 71.95%
DPS 1.90 1.78 1.78 1.38 1.25 1.24 1.24 32.87%
NAPS 0.39 0.39 0.38 0.38 0.37 0.37 0.36 5.47%
Adjusted Per Share Value based on latest NOSH - 328,489
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.56 23.85 22.44 21.15 21.11 21.35 21.90 10.84%
EPS 4.16 3.56 3.12 2.45 2.08 2.20 1.85 71.55%
DPS 1.84 1.72 1.72 1.33 1.21 1.20 1.20 32.93%
NAPS 0.3768 0.3768 0.3671 0.3671 0.3575 0.3575 0.3478 5.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.58 0.49 0.635 0.395 0.335 0.34 0.295 -
P/RPS 2.19 1.99 2.73 1.80 1.53 1.54 1.30 41.53%
P/EPS 13.47 13.28 19.69 15.59 15.53 14.92 15.43 -8.65%
EY 7.43 7.53 5.08 6.41 6.44 6.70 6.48 9.54%
DY 3.28 3.63 2.80 3.49 3.73 3.65 4.20 -15.18%
P/NAPS 1.49 1.26 1.67 1.04 0.91 0.92 0.82 48.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 20/05/21 22/02/21 23/11/20 26/08/20 22/06/20 -
Price 0.64 0.53 0.545 0.48 0.37 0.335 0.335 -
P/RPS 2.42 2.15 2.35 2.19 1.69 1.52 1.48 38.75%
P/EPS 14.86 14.37 16.90 18.95 17.15 14.70 17.53 -10.42%
EY 6.73 6.96 5.92 5.28 5.83 6.80 5.71 11.56%
DY 2.97 3.36 3.27 2.88 3.38 3.70 3.70 -13.61%
P/NAPS 1.64 1.36 1.43 1.26 1.00 0.91 0.93 45.91%

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