[HPI] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -1.7%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 425,676 372,369 361,212 352,896 353,348 345,393 358,244 12.14%
PBT 37,544 27,081 24,090 28,888 27,848 22,768 19,417 55.01%
Tax -6,856 -3,991 -3,053 -3,810 -2,228 -3,703 -4,722 28.13%
NP 30,688 23,090 21,037 25,078 25,620 19,065 14,694 63.16%
-
NP to SH 30,600 22,783 20,797 24,932 25,364 18,974 14,625 63.36%
-
Tax Rate 18.26% 14.74% 12.67% 13.19% 8.00% 16.26% 24.32% -
Total Cost 394,988 349,279 340,174 327,818 327,728 326,328 343,549 9.72%
-
Net Worth 149,198 136,929 137,917 134,347 130,946 99,096 118,457 16.57%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 2,661 - - - 1,064 - -
Div Payout % - 11.68% - - - 5.61% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 149,198 136,929 137,917 134,347 130,946 99,096 118,457 16.57%
NOSH 53,235 53,232 53,235 53,228 42,585 42,583 42,581 16.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 7.21% 6.20% 5.82% 7.11% 7.25% 5.52% 4.10% -
ROE 20.51% 16.64% 15.08% 18.56% 19.37% 19.15% 12.35% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 799.60 699.52 678.52 662.99 829.74 811.09 841.31 -3.32%
EPS 57.48 42.80 39.07 46.84 59.56 35.65 34.35 40.81%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.8026 2.5723 2.5907 2.524 3.0749 2.3271 2.7819 0.49%
Adjusted Per Share Value based on latest NOSH - 53,223
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 763.48 667.87 647.86 632.94 633.75 619.48 642.53 12.15%
EPS 54.88 40.86 37.30 44.72 45.49 34.03 26.23 63.36%
DPS 0.00 4.77 0.00 0.00 0.00 1.91 0.00 -
NAPS 2.676 2.4559 2.4736 2.4096 2.3486 1.7774 2.1246 16.57%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.74 1.39 1.77 1.21 1.40 0.78 0.70 -
P/RPS 0.22 0.20 0.26 0.18 0.17 0.10 0.08 95.92%
P/EPS 3.03 3.25 4.53 2.58 2.35 1.75 2.04 30.08%
EY 33.03 30.79 22.07 38.71 42.54 57.12 49.07 -23.13%
DY 0.00 3.60 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.62 0.54 0.68 0.48 0.46 0.34 0.25 82.91%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 -
Price 1.91 1.93 1.68 1.49 1.63 1.30 0.74 -
P/RPS 0.24 0.28 0.25 0.22 0.20 0.16 0.09 91.95%
P/EPS 3.32 4.51 4.30 3.18 2.74 2.92 2.15 33.49%
EY 30.09 22.18 23.25 31.44 36.54 34.27 46.41 -25.03%
DY 0.00 2.59 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.68 0.75 0.65 0.59 0.53 0.56 0.27 84.79%

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