[HPPHB] YoY Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
Revenue 18,788 21,058 25,188 0 - - - - YoY % -10.78% -16.40% 0.00% - - - - Horiz. % 74.59% 83.60% 100.00% - - - -
PBT 3,699 4,560 3,213 0 - - - - YoY % -18.88% 41.92% 0.00% - - - - Horiz. % 115.13% 141.92% 100.00% - - - -
Tax -606 -1,151 1,678 0 - - - - YoY % 47.35% -168.59% 0.00% - - - - Horiz. % -36.11% -68.59% 100.00% - - - -
NP 3,093 3,409 4,891 0 - - - - YoY % -9.27% -30.30% 0.00% - - - - Horiz. % 63.24% 69.70% 100.00% - - - -
NP to SH 3,284 3,489 5,003 0 - - - - YoY % -5.88% -30.26% 0.00% - - - - Horiz. % 65.64% 69.74% 100.00% - - - -
Tax Rate 16.38 % 25.24 % -52.23 % - % - % - % - % - YoY % -35.10% 148.32% 0.00% - - - - Horiz. % -31.36% -48.32% 100.00% - - - -
Total Cost 15,695 17,649 20,297 0 - - - - YoY % -11.07% -13.05% 0.00% - - - - Horiz. % 77.33% 86.95% 100.00% - - - -
Net Worth 120,413 116,529 108,760 85,164 - - - 12.24% YoY % 3.33% 7.14% 27.71% - - - - Horiz. % 141.39% 136.83% 127.71% 100.00% - - -
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
Div 2,913 2,913 3,884 - - - - - YoY % 0.00% -25.00% 0.00% - - - - Horiz. % 75.00% 75.00% 100.00% - - - -
Div Payout % 88.71 % 83.50 % 77.64 % - % - % - % - % - YoY % 6.24% 7.55% 0.00% - - - - Horiz. % 114.26% 107.55% 100.00% - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
Net Worth 120,413 116,529 108,760 85,164 - - - 12.24% YoY % 3.33% 7.14% 27.71% - - - - Horiz. % 141.39% 136.83% 127.71% 100.00% - - -
NOSH 388,430 388,430 388,430 387,113 - - - 0.11% YoY % 0.00% 0.00% 0.34% - - - - Horiz. % 100.34% 100.34% 100.34% 100.00% - - -
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
NP Margin 16.46 % 16.19 % 19.42 % - % - % - % - % - YoY % 1.67% -16.63% 0.00% - - - - Horiz. % 84.76% 83.37% 100.00% - - - -
ROE 2.73 % 2.99 % 4.60 % - % - % - % - % - YoY % -8.70% -35.00% 0.00% - - - - Horiz. % 59.35% 65.00% 100.00% - - - -
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
RPS 4.84 5.42 6.48 - - - - - YoY % -10.70% -16.36% 0.00% - - - - Horiz. % 74.69% 83.64% 100.00% - - - -
EPS 0.85 0.90 1.29 0.00 - - - - YoY % -5.56% -30.23% 0.00% - - - - Horiz. % 65.89% 69.77% 100.00% - - - -
DPS 0.75 0.75 1.00 0.00 - - - - YoY % 0.00% -25.00% 0.00% - - - - Horiz. % 75.00% 75.00% 100.00% - - - -
NAPS 0.3100 0.3000 0.2800 0.2200 - - - 12.11% YoY % 3.33% 7.14% 27.27% - - - - Horiz. % 140.91% 136.36% 127.27% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 388,430 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
RPS 4.84 5.42 6.48 - - - - - YoY % -10.70% -16.36% 0.00% - - - - Horiz. % 74.69% 83.64% 100.00% - - - -
EPS 0.85 0.90 1.29 0.00 - - - - YoY % -5.56% -30.23% 0.00% - - - - Horiz. % 65.89% 69.77% 100.00% - - - -
DPS 0.75 0.75 1.00 0.00 - - - - YoY % 0.00% -25.00% 0.00% - - - - Horiz. % 75.00% 75.00% 100.00% - - - -
NAPS 0.3100 0.3000 0.2800 0.2193 - - - 12.23% YoY % 3.33% 7.14% 27.68% - - - - Horiz. % 141.36% 136.80% 127.68% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
Date 31/05/23 31/05/22 31/05/21 - - - - -
Price 0.3000 0.4750 0.5650 0.0000 - - - -
P/RPS 6.20 8.76 8.71 0.00 - - - - YoY % -29.22% 0.57% 0.00% - - - - Horiz. % 71.18% 100.57% 100.00% - - - -
P/EPS 35.48 52.88 43.87 0.00 - - - - YoY % -32.90% 20.54% 0.00% - - - - Horiz. % 80.88% 120.54% 100.00% - - - -
EY 2.82 1.89 2.28 0.00 - - - - YoY % 49.21% -17.11% 0.00% - - - - Horiz. % 123.68% 82.89% 100.00% - - - -
DY 2.50 1.58 1.77 0.00 - - - - YoY % 58.23% -10.73% 0.00% - - - - Horiz. % 141.24% 89.27% 100.00% - - - -
P/NAPS 0.97 1.58 2.02 0.00 - - - - YoY % -38.61% -21.78% 0.00% - - - - Horiz. % 48.02% 78.22% 100.00% - - - -
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 - - - CAGR
Date - 22/07/22 22/07/21 - - - - -
Price 0.3200 0.4600 0.5100 0.0000 - - - -
P/RPS 6.62 8.49 7.86 0.00 - - - - YoY % -22.03% 8.02% 0.00% - - - - Horiz. % 84.22% 108.02% 100.00% - - - -
P/EPS 37.85 51.21 39.60 0.00 - - - - YoY % -26.09% 29.32% 0.00% - - - - Horiz. % 95.58% 129.32% 100.00% - - - -
EY 2.64 1.95 2.53 0.00 - - - - YoY % 35.38% -22.92% 0.00% - - - - Horiz. % 104.35% 77.08% 100.00% - - - -
DY 2.34 1.63 1.96 0.00 - - - - YoY % 43.56% -16.84% 0.00% - - - - Horiz. % 119.39% 83.16% 100.00% - - - -
P/NAPS 1.03 1.53 1.82 0.00 - - - - YoY % -32.68% -15.93% 0.00% - - - - Horiz. % 56.59% 84.07% 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