[HPI] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 33.68%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 372,369 361,212 352,896 353,348 345,393 358,244 383,178 -1.89%
PBT 27,081 24,090 28,888 27,848 22,768 19,417 23,658 9.43%
Tax -3,991 -3,053 -3,810 -2,228 -3,703 -4,722 -4,666 -9.90%
NP 23,090 21,037 25,078 25,620 19,065 14,694 18,992 13.92%
-
NP to SH 22,783 20,797 24,932 25,364 18,974 14,625 18,944 13.10%
-
Tax Rate 14.74% 12.67% 13.19% 8.00% 16.26% 24.32% 19.72% -
Total Cost 349,279 340,174 327,818 327,728 326,328 343,549 364,186 -2.75%
-
Net Worth 136,929 137,917 134,347 130,946 99,096 118,457 85,179 37.26%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 2,661 - - - 1,064 - - -
Div Payout % 11.68% - - - 5.61% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 136,929 137,917 134,347 130,946 99,096 118,457 85,179 37.26%
NOSH 53,232 53,235 53,228 42,585 42,583 42,581 42,589 16.04%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 6.20% 5.82% 7.11% 7.25% 5.52% 4.10% 4.96% -
ROE 16.64% 15.08% 18.56% 19.37% 19.15% 12.35% 22.24% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 699.52 678.52 662.99 829.74 811.09 841.31 899.69 -15.45%
EPS 42.80 39.07 46.84 59.56 35.65 34.35 35.58 13.12%
DPS 5.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.5723 2.5907 2.524 3.0749 2.3271 2.7819 2.00 18.28%
Adjusted Per Share Value based on latest NOSH - 42,585
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 667.87 647.86 632.94 633.75 619.48 642.53 687.25 -1.89%
EPS 40.86 37.30 44.72 45.49 34.03 26.23 33.98 13.09%
DPS 4.77 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 2.4559 2.4736 2.4096 2.3486 1.7774 2.1246 1.5278 37.26%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.39 1.77 1.21 1.40 0.78 0.70 0.54 -
P/RPS 0.20 0.26 0.18 0.17 0.10 0.08 0.06 123.30%
P/EPS 3.25 4.53 2.58 2.35 1.75 2.04 1.21 93.34%
EY 30.79 22.07 38.71 42.54 57.12 49.07 82.37 -48.13%
DY 3.60 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.54 0.68 0.48 0.46 0.34 0.25 0.27 58.80%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 -
Price 1.93 1.68 1.49 1.63 1.30 0.74 0.67 -
P/RPS 0.28 0.25 0.22 0.20 0.16 0.09 0.07 152.19%
P/EPS 4.51 4.30 3.18 2.74 2.92 2.15 1.51 107.53%
EY 22.18 23.25 31.44 36.54 34.27 46.41 66.39 -51.88%
DY 2.59 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.75 0.65 0.59 0.53 0.56 0.27 0.34 69.53%

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