[HPPHB] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Revenue 17,615 21,259 25,452 31,208 0 - - - YoY % -17.14% -16.47% -18.44% 0.00% - - - Horiz. % 56.44% 68.12% 81.56% 100.00% - - -
PBT 542 1,179 2,042 6,118 0 - - - YoY % -54.03% -42.26% -66.62% 0.00% - - - Horiz. % 8.86% 19.27% 33.38% 100.00% - - -
Tax -526 -870 -627 -1,648 0 - - - YoY % 39.54% -38.76% 61.95% 0.00% - - - Horiz. % 31.92% 52.79% 38.05% 100.00% - - -
NP 16 309 1,415 4,470 0 - - - YoY % -94.82% -78.16% -68.34% 0.00% - - - Horiz. % 0.36% 6.91% 31.66% 100.00% - - -
NP to SH 61 208 1,271 4,232 0 - - - YoY % -70.67% -83.63% -69.97% 0.00% - - - Horiz. % 1.44% 4.91% 30.03% 100.00% - - -
Tax Rate 97.05 % 73.79 % 30.71 % 26.94 % - % - % - % - YoY % 31.52% 140.28% 13.99% 0.00% - - - Horiz. % 360.24% 273.90% 113.99% 100.00% - - -
Total Cost 17,599 20,950 24,037 26,738 0 - - - YoY % -16.00% -12.84% -10.10% 0.00% - - - Horiz. % 65.82% 78.35% 89.90% 100.00% - - -
Net Worth 120,413 120,413 112,644 74,940 - - - - YoY % 0.00% 6.90% 50.31% 0.00% - - - Horiz. % 160.68% 160.68% 150.31% 100.00% - - -
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Div - 2,913 2,913 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 1,400.59 % 229.21 % - % - % - % - % - YoY % 0.00% 511.05% 0.00% 0.00% - - - Horiz. % 0.00% 611.05% 100.00% - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Net Worth 120,413 120,413 112,644 74,940 - - - - YoY % 0.00% 6.90% 50.31% 0.00% - - - Horiz. % 160.68% 160.68% 150.31% 100.00% - - -
NOSH 388,430 388,430 388,430 299,761 387,113 - - 0.08% YoY % 0.00% 0.00% 29.58% -22.57% - - - Horiz. % 100.34% 100.34% 100.34% 77.43% 100.00% - -
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
NP Margin 0.09 % 1.45 % 5.56 % 14.32 % - % - % - % - YoY % -93.79% -73.92% -61.17% 0.00% - - - Horiz. % 0.63% 10.13% 38.83% 100.00% - - -
ROE 0.05 % 0.17 % 1.13 % 5.65 % - % - % - % - YoY % -70.59% -84.96% -80.00% 0.00% - - - Horiz. % 0.88% 3.01% 20.00% 100.00% - - -
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
RPS 4.53 5.47 6.55 10.41 - - - - YoY % -17.18% -16.49% -37.08% 0.00% - - - Horiz. % 43.52% 52.55% 62.92% 100.00% - - -
EPS 0.02 0.05 0.33 1.41 0.00 - - - YoY % -60.00% -84.85% -76.60% 0.00% - - - Horiz. % 1.42% 3.55% 23.40% 100.00% - - -
DPS 0.00 0.75 0.75 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.3100 0.3100 0.2900 0.2500 - - - - YoY % 0.00% 6.90% 16.00% 0.00% - - - Horiz. % 124.00% 124.00% 116.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 388,750 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
RPS 4.53 5.47 6.55 8.03 - - - - YoY % -17.18% -16.49% -18.43% 0.00% - - - Horiz. % 56.41% 68.12% 81.57% 100.00% - - -
EPS 0.02 0.05 0.33 1.09 0.00 - - - YoY % -60.00% -84.85% -69.72% 0.00% - - - Horiz. % 1.83% 4.59% 30.28% 100.00% - - -
DPS 0.00 0.75 0.75 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.3097 0.3097 0.2898 0.1928 - - - - YoY % 0.00% 6.87% 50.31% 0.00% - - - Horiz. % 160.63% 160.63% 150.31% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Date 30/11/23 30/11/22 30/11/21 - - - - -
Price 0.3500 0.4500 0.4800 0.0000 0.0000 - - -
P/RPS 7.72 8.22 7.33 0.00 0.00 - - - YoY % -6.08% 12.14% 0.00% 0.00% - - - Horiz. % 105.32% 112.14% 100.00% - - - -
P/EPS 2,228.70 840.35 146.69 0.00 0.00 - - - YoY % 165.21% 472.87% 0.00% 0.00% - - - Horiz. % 1,519.33% 572.87% 100.00% - - - -
EY 0.04 0.12 0.68 0.00 0.00 - - - YoY % -66.67% -82.35% 0.00% 0.00% - - - Horiz. % 5.88% 17.65% 100.00% - - - -
DY 0.00 1.67 1.56 0.00 0.00 - - - YoY % 0.00% 7.05% 0.00% 0.00% - - - Horiz. % 0.00% 107.05% 100.00% - - - -
P/NAPS 1.13 1.45 1.66 0.00 0.00 - - - YoY % -22.07% -12.65% 0.00% 0.00% - - - Horiz. % 68.07% 87.35% 100.00% - - - -
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Date 18/01/24 16/01/23 21/01/22 26/01/21 - - - -
Price 0.3150 0.4300 0.4950 0.7400 0.0000 - - -
P/RPS 6.95 7.86 7.55 7.11 0.00 - - - YoY % -11.58% 4.11% 6.19% 0.00% - - - Horiz. % 97.75% 110.55% 106.19% 100.00% - - -
P/EPS 2,005.83 803.00 151.28 52.42 0.00 - - - YoY % 149.79% 430.80% 188.59% 0.00% - - - Horiz. % 3,826.46% 1,531.86% 288.59% 100.00% - - -
EY 0.05 0.12 0.66 1.91 0.00 - - - YoY % -58.33% -81.82% -65.45% 0.00% - - - Horiz. % 2.62% 6.28% 34.55% 100.00% - - -
DY 0.00 1.74 1.52 0.00 0.00 - - - YoY % 0.00% 14.47% 0.00% 0.00% - - - Horiz. % 0.00% 114.47% 100.00% - - - -
P/NAPS 1.02 1.39 1.71 2.96 0.00 - - - YoY % -26.62% -18.71% -42.23% 0.00% - - - Horiz. % 34.46% 46.96% 57.77% 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