[HPI] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -22.8%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 352,896 353,348 345,393 358,244 383,178 400,408 329,560 4.66%
PBT 28,888 27,848 22,768 19,417 23,658 21,268 14,116 61.11%
Tax -3,810 -2,228 -3,703 -4,722 -4,666 -3,468 -2,487 32.85%
NP 25,078 25,620 19,065 14,694 18,992 17,800 11,629 66.83%
-
NP to SH 24,932 25,364 18,974 14,625 18,944 17,784 11,629 66.19%
-
Tax Rate 13.19% 8.00% 16.26% 24.32% 19.72% 16.31% 17.62% -
Total Cost 327,818 327,728 326,328 343,549 364,186 382,608 317,931 2.06%
-
Net Worth 134,347 130,946 99,096 118,457 85,179 108,737 102,561 19.69%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,064 - - - - -
Div Payout % - - 5.61% - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 134,347 130,946 99,096 118,457 85,179 108,737 102,561 19.69%
NOSH 53,228 42,585 42,583 42,581 42,589 42,545 42,586 16.01%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 7.11% 7.25% 5.52% 4.10% 4.96% 4.45% 3.53% -
ROE 18.56% 19.37% 19.15% 12.35% 22.24% 16.35% 11.34% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 662.99 829.74 811.09 841.31 899.69 941.13 773.86 -9.78%
EPS 46.84 59.56 35.65 34.35 35.58 41.80 27.31 43.23%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.524 3.0749 2.3271 2.7819 2.00 2.5558 2.4083 3.17%
Adjusted Per Share Value based on latest NOSH - 42,621
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 632.94 633.75 619.48 642.53 687.25 718.16 591.09 4.66%
EPS 44.72 45.49 34.03 26.23 33.98 31.90 20.86 66.18%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 2.4096 2.3486 1.7774 2.1246 1.5278 1.9503 1.8395 19.69%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.21 1.40 0.78 0.70 0.54 0.74 0.85 -
P/RPS 0.18 0.17 0.10 0.08 0.06 0.08 0.11 38.82%
P/EPS 2.58 2.35 1.75 2.04 1.21 1.77 3.11 -11.70%
EY 38.71 42.54 57.12 49.07 82.37 56.49 32.13 13.21%
DY 0.00 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.34 0.25 0.27 0.29 0.35 23.41%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 -
Price 1.49 1.63 1.30 0.74 0.67 0.51 0.71 -
P/RPS 0.22 0.20 0.16 0.09 0.07 0.05 0.09 81.36%
P/EPS 3.18 2.74 2.92 2.15 1.51 1.22 2.60 14.35%
EY 31.44 36.54 34.27 46.41 66.39 81.96 38.46 -12.56%
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.56 0.27 0.34 0.20 0.29 60.49%

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