[HPPHB] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 16,699 21,259 24,058 21,058 20,866 25,452 18,387 -6.23% QoQ % -21.45% -11.63% 14.25% 0.92% -18.02% 38.42% - Horiz. % 90.82% 115.62% 130.84% 114.53% 113.48% 138.42% 100.00%
PBT 2,053 1,179 5,919 4,560 2,257 2,042 2,655 -15.79% QoQ % 74.13% -80.08% 29.80% 102.04% 10.53% -23.09% - Horiz. % 77.33% 44.41% 222.94% 171.75% 85.01% 76.91% 100.00%
Tax -595 -870 -1,498 -1,151 -573 -627 -688 -9.25% QoQ % 31.61% 41.92% -30.15% -100.87% 8.61% 8.87% - Horiz. % 86.48% 126.45% 217.73% 167.30% 83.28% 91.13% 100.00%
NP 1,458 309 4,421 3,409 1,684 1,415 1,967 -18.14% QoQ % 371.84% -93.01% 29.69% 102.43% 19.01% -28.06% - Horiz. % 74.12% 15.71% 224.76% 173.31% 85.61% 71.94% 100.00%
NP to SH 1,531 208 4,283 3,489 1,666 1,271 1,977 -15.71% QoQ % 636.06% -95.14% 22.76% 109.42% 31.08% -35.71% - Horiz. % 77.44% 10.52% 216.64% 176.48% 84.27% 64.29% 100.00%
Tax Rate 28.98 % 73.79 % 25.31 % 25.24 % 25.39 % 30.71 % 25.91 % 7.77% QoQ % -60.73% 191.54% 0.28% -0.59% -17.32% 18.53% - Horiz. % 111.85% 284.79% 97.68% 97.41% 97.99% 118.53% 100.00%
Total Cost 15,241 20,950 19,637 17,649 19,182 24,037 16,420 -4.86% QoQ % -27.25% 6.69% 11.26% -7.99% -20.20% 46.39% - Horiz. % 92.82% 127.59% 119.59% 107.48% 116.82% 146.39% 100.00%
Net Worth 116,529 120,413 120,413 116,529 112,644 112,644 112,644 2.29% QoQ % -3.23% 0.00% 3.33% 3.45% 0.00% 0.00% - Horiz. % 103.45% 106.90% 106.90% 103.45% 100.00% 100.00% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - 2,913 - 2,913 - 2,913 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 1,400.59 % - % 83.50 % - % 229.21 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 611.05% 0.00% 36.43% 0.00% 100.00% -
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 116,529 120,413 120,413 116,529 112,644 112,644 112,644 2.29% QoQ % -3.23% 0.00% 3.33% 3.45% 0.00% 0.00% - Horiz. % 103.45% 106.90% 106.90% 103.45% 100.00% 100.00% 100.00%
NOSH 388,430 388,430 388,430 388,430 388,430 388,430 388,430 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 8.73 % 1.45 % 18.38 % 16.19 % 8.07 % 5.56 % 10.70 % -12.72% QoQ % 502.07% -92.11% 13.53% 100.62% 45.14% -48.04% - Horiz. % 81.59% 13.55% 171.78% 151.31% 75.42% 51.96% 100.00%
ROE 1.31 % 0.17 % 3.56 % 2.99 % 1.48 % 1.13 % 1.76 % -17.91% QoQ % 670.59% -95.22% 19.06% 102.03% 30.97% -35.80% - Horiz. % 74.43% 9.66% 202.27% 169.89% 84.09% 64.20% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 4.30 5.47 6.19 5.42 5.37 6.55 4.73 -6.17% QoQ % -21.39% -11.63% 14.21% 0.93% -18.02% 38.48% - Horiz. % 90.91% 115.64% 130.87% 114.59% 113.53% 138.48% 100.00%
EPS 0.39 0.05 1.10 0.90 0.43 0.33 0.51 -16.42% QoQ % 680.00% -95.45% 22.22% 109.30% 30.30% -35.29% - Horiz. % 76.47% 9.80% 215.69% 176.47% 84.31% 64.71% 100.00%
DPS 0.00 0.75 0.00 0.75 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.3000 0.3100 0.3100 0.3000 0.2900 0.2900 0.2900 2.29% QoQ % -3.23% 0.00% 3.33% 3.45% 0.00% 0.00% - Horiz. % 103.45% 106.90% 106.90% 103.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 388,430 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 4.30 5.47 6.19 5.42 5.37 6.55 4.73 -6.17% QoQ % -21.39% -11.63% 14.21% 0.93% -18.02% 38.48% - Horiz. % 90.91% 115.64% 130.87% 114.59% 113.53% 138.48% 100.00%
EPS 0.39 0.05 1.10 0.90 0.43 0.33 0.51 -16.42% QoQ % 680.00% -95.45% 22.22% 109.30% 30.30% -35.29% - Horiz. % 76.47% 9.80% 215.69% 176.47% 84.31% 64.71% 100.00%
DPS 0.00 0.75 0.00 0.75 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.3000 0.3100 0.3100 0.3000 0.2900 0.2900 0.2900 2.29% QoQ % -3.23% 0.00% 3.33% 3.45% 0.00% 0.00% - Horiz. % 103.45% 106.90% 106.90% 103.45% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.3950 0.4500 0.3950 0.4750 0.4700 0.4800 0.4950 -
P/RPS 9.19 8.22 6.38 8.76 8.75 7.33 10.46 -8.29% QoQ % 11.80% 28.84% -27.17% 0.11% 19.37% -29.92% - Horiz. % 87.86% 78.59% 60.99% 83.75% 83.65% 70.08% 100.00%
P/EPS 100.22 840.35 35.82 52.88 109.58 146.69 97.25 2.03% QoQ % -88.07% 2,246.04% -32.26% -51.74% -25.30% 50.84% - Horiz. % 103.05% 864.11% 36.83% 54.38% 112.68% 150.84% 100.00%
EY 1.00 0.12 2.79 1.89 0.91 0.68 1.03 -1.96% QoQ % 733.33% -95.70% 47.62% 107.69% 33.82% -33.98% - Horiz. % 97.09% 11.65% 270.87% 183.50% 88.35% 66.02% 100.00%
DY 0.00 1.67 0.00 1.58 0.00 1.56 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 107.05% 0.00% 101.28% 0.00% 100.00% -
P/NAPS 1.32 1.45 1.27 1.58 1.62 1.66 1.71 -15.89% QoQ % -8.97% 14.17% -19.62% -2.47% -2.41% -2.92% - Horiz. % 77.19% 84.80% 74.27% 92.40% 94.74% 97.08% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 20/04/23 16/01/23 20/10/22 22/07/22 22/04/22 21/01/22 21/10/21 -
Price 0.3000 0.4300 0.4000 0.4600 0.5050 0.4950 0.5800 -
P/RPS 6.98 7.86 6.46 8.49 9.40 7.55 12.25 -31.34% QoQ % -11.20% 21.67% -23.91% -9.68% 24.50% -38.37% - Horiz. % 56.98% 64.16% 52.73% 69.31% 76.73% 61.63% 100.00%
P/EPS 76.11 803.00 36.28 51.21 117.74 151.28 113.96 -23.65% QoQ % -90.52% 2,113.34% -29.15% -56.51% -22.17% 32.75% - Horiz. % 66.79% 704.63% 31.84% 44.94% 103.32% 132.75% 100.00%
EY 1.31 0.12 2.76 1.95 0.85 0.66 0.88 30.47% QoQ % 991.67% -95.65% 41.54% 129.41% 28.79% -25.00% - Horiz. % 148.86% 13.64% 313.64% 221.59% 96.59% 75.00% 100.00%
DY 0.00 1.74 0.00 1.63 0.00 1.52 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 114.47% 0.00% 107.24% 0.00% 100.00% -
P/NAPS 1.00 1.39 1.29 1.53 1.74 1.71 2.00 -37.08% QoQ % -28.06% 7.75% -15.69% -12.07% 1.75% -14.50% - Horiz. % 50.00% 69.50% 64.50% 76.50% 87.00% 85.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HPP Holdings - Quarterly Results FPE 31 May 2022.pdf 
