[HPI] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 6.52%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 353,348 345,393 358,244 383,178 400,408 329,560 318,653 7.11%
PBT 27,848 22,768 19,417 23,658 21,268 14,116 15,737 46.14%
Tax -2,228 -3,703 -4,722 -4,666 -3,468 -2,487 -893 83.64%
NP 25,620 19,065 14,694 18,992 17,800 11,629 14,844 43.74%
-
NP to SH 25,364 18,974 14,625 18,944 17,784 11,629 14,844 42.78%
-
Tax Rate 8.00% 16.26% 24.32% 19.72% 16.31% 17.62% 5.67% -
Total Cost 327,728 326,328 343,549 364,186 382,608 317,931 303,809 5.16%
-
Net Worth 130,946 99,096 118,457 85,179 108,737 102,561 95,810 23.08%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 1,064 - - - - - -
Div Payout % - 5.61% - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 130,946 99,096 118,457 85,179 108,737 102,561 95,810 23.08%
NOSH 42,585 42,583 42,581 42,589 42,545 42,586 42,589 -0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 7.25% 5.52% 4.10% 4.96% 4.45% 3.53% 4.66% -
ROE 19.37% 19.15% 12.35% 22.24% 16.35% 11.34% 15.49% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 829.74 811.09 841.31 899.69 941.13 773.86 748.19 7.12%
EPS 59.56 35.65 34.35 35.58 41.80 27.31 34.85 42.80%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0749 2.3271 2.7819 2.00 2.5558 2.4083 2.2496 23.09%
Adjusted Per Share Value based on latest NOSH - 42,565
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 633.75 619.48 642.53 687.25 718.16 591.09 571.53 7.11%
EPS 45.49 34.03 26.23 33.98 31.90 20.86 26.62 42.79%
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3486 1.7774 2.1246 1.5278 1.9503 1.8395 1.7184 23.08%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.40 0.78 0.70 0.54 0.74 0.85 0.82 -
P/RPS 0.17 0.10 0.08 0.06 0.08 0.11 0.11 33.56%
P/EPS 2.35 1.75 2.04 1.21 1.77 3.11 2.35 0.00%
EY 42.54 57.12 49.07 82.37 56.49 32.13 42.50 0.06%
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.25 0.27 0.29 0.35 0.36 17.69%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 -
Price 1.63 1.30 0.74 0.67 0.51 0.71 0.80 -
P/RPS 0.20 0.16 0.09 0.07 0.05 0.09 0.11 48.80%
P/EPS 2.74 2.92 2.15 1.51 1.22 2.60 2.30 12.34%
EY 36.54 34.27 46.41 66.39 81.96 38.46 43.57 -11.04%
DY 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.27 0.34 0.20 0.29 0.36 29.32%

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