[HPI] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
05-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -16.58%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 418,450 425,676 372,369 361,212 352,896 353,348 345,393 13.63%
PBT 32,994 37,544 27,081 24,090 28,888 27,848 22,768 28.02%
Tax -5,508 -6,856 -3,991 -3,053 -3,810 -2,228 -3,703 30.27%
NP 27,486 30,688 23,090 21,037 25,078 25,620 19,065 27.59%
-
NP to SH 27,384 30,600 22,783 20,797 24,932 25,364 18,974 27.68%
-
Tax Rate 16.69% 18.26% 14.74% 12.67% 13.19% 8.00% 16.26% -
Total Cost 390,964 394,988 349,279 340,174 327,818 327,728 326,328 12.79%
-
Net Worth 153,092 149,198 136,929 137,917 134,347 130,946 99,096 33.60%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 2,661 - - - 1,064 -
Div Payout % - - 11.68% - - - 5.61% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 153,092 149,198 136,929 137,917 134,347 130,946 99,096 33.60%
NOSH 53,234 53,235 53,232 53,235 53,228 42,585 42,583 16.03%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.57% 7.21% 6.20% 5.82% 7.11% 7.25% 5.52% -
ROE 17.89% 20.51% 16.64% 15.08% 18.56% 19.37% 19.15% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 786.05 799.60 699.52 678.52 662.99 829.74 811.09 -2.06%
EPS 51.44 57.48 42.80 39.07 46.84 59.56 35.65 27.66%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 2.8758 2.8026 2.5723 2.5907 2.524 3.0749 2.3271 15.14%
Adjusted Per Share Value based on latest NOSH - 53,265
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 750.52 763.48 667.87 647.86 632.94 633.75 619.48 13.63%
EPS 49.11 54.88 40.86 37.30 44.72 45.49 34.03 27.67%
DPS 0.00 0.00 4.77 0.00 0.00 0.00 1.91 -
NAPS 2.7458 2.676 2.4559 2.4736 2.4096 2.3486 1.7774 33.60%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.03 1.74 1.39 1.77 1.21 1.40 0.78 -
P/RPS 0.26 0.22 0.20 0.26 0.18 0.17 0.10 88.97%
P/EPS 3.95 3.03 3.25 4.53 2.58 2.35 1.75 71.98%
EY 25.34 33.03 30.79 22.07 38.71 42.54 57.12 -41.80%
DY 0.00 0.00 3.60 0.00 0.00 0.00 3.21 -
P/NAPS 0.71 0.62 0.54 0.68 0.48 0.46 0.34 63.30%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 -
Price 2.28 1.91 1.93 1.68 1.49 1.63 1.30 -
P/RPS 0.29 0.24 0.28 0.25 0.22 0.20 0.16 48.60%
P/EPS 4.43 3.32 4.51 4.30 3.18 2.74 2.92 31.99%
EY 22.56 30.09 22.18 23.25 31.44 36.54 34.27 -24.30%
DY 0.00 0.00 2.59 0.00 0.00 0.00 1.92 -
P/NAPS 0.79 0.68 0.75 0.65 0.59 0.53 0.56 25.75%

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