[HPI] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 34.31%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 430,104 419,540 418,450 425,676 372,369 361,212 352,896 14.11%
PBT 32,017 33,238 32,994 37,544 27,081 24,090 28,888 7.10%
Tax -5,003 -5,618 -5,508 -6,856 -3,991 -3,053 -3,810 19.93%
NP 27,014 27,620 27,486 30,688 23,090 21,037 25,078 5.08%
-
NP to SH 26,907 27,504 27,384 30,600 22,783 20,797 24,932 5.21%
-
Tax Rate 15.63% 16.90% 16.69% 18.26% 14.74% 12.67% 13.19% -
Total Cost 403,090 391,920 390,964 394,988 349,279 340,174 327,818 14.78%
-
Net Worth 174,153 160,405 153,092 149,198 136,929 137,917 134,347 18.90%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - 2,661 - - -
Div Payout % - - - - 11.68% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 174,153 160,405 153,092 149,198 136,929 137,917 134,347 18.90%
NOSH 55,777 55,781 53,234 53,235 53,232 53,235 53,228 3.17%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.28% 6.58% 6.57% 7.21% 6.20% 5.82% 7.11% -
ROE 15.45% 17.15% 17.89% 20.51% 16.64% 15.08% 18.56% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 771.11 752.11 786.05 799.60 699.52 678.52 662.99 10.60%
EPS 48.24 49.31 51.44 57.48 42.80 39.07 46.84 1.98%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1223 2.8756 2.8758 2.8026 2.5723 2.5907 2.524 15.25%
Adjusted Per Share Value based on latest NOSH - 53,235
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 771.42 752.47 750.52 763.48 667.87 647.86 632.94 14.11%
EPS 48.26 49.33 49.11 54.88 40.86 37.30 44.72 5.21%
DPS 0.00 0.00 0.00 0.00 4.77 0.00 0.00 -
NAPS 3.1236 2.877 2.7458 2.676 2.4559 2.4736 2.4096 18.90%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 3.14 2.50 2.03 1.74 1.39 1.77 1.21 -
P/RPS 0.41 0.33 0.26 0.22 0.20 0.26 0.18 73.20%
P/EPS 6.51 5.07 3.95 3.03 3.25 4.53 2.58 85.44%
EY 15.36 19.72 25.34 33.03 30.79 22.07 38.71 -46.03%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.01 0.87 0.71 0.62 0.54 0.68 0.48 64.27%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 22/04/11 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 -
Price 4.36 3.70 2.28 1.91 1.93 1.68 1.49 -
P/RPS 0.57 0.49 0.29 0.24 0.28 0.25 0.22 88.74%
P/EPS 9.04 7.50 4.43 3.32 4.51 4.30 3.18 100.80%
EY 11.06 13.33 22.56 30.09 22.18 23.25 31.44 -50.19%
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 1.40 1.29 0.79 0.68 0.75 0.65 0.59 77.99%

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