[HPI] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 9.55%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 419,540 418,450 425,676 372,369 361,212 352,896 353,348 12.16%
PBT 33,238 32,994 37,544 27,081 24,090 28,888 27,848 12.55%
Tax -5,618 -5,508 -6,856 -3,991 -3,053 -3,810 -2,228 85.57%
NP 27,620 27,486 30,688 23,090 21,037 25,078 25,620 5.15%
-
NP to SH 27,504 27,384 30,600 22,783 20,797 24,932 25,364 5.56%
-
Tax Rate 16.90% 16.69% 18.26% 14.74% 12.67% 13.19% 8.00% -
Total Cost 391,920 390,964 394,988 349,279 340,174 327,818 327,728 12.70%
-
Net Worth 160,405 153,092 149,198 136,929 137,917 134,347 130,946 14.52%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 2,661 - - - -
Div Payout % - - - 11.68% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 160,405 153,092 149,198 136,929 137,917 134,347 130,946 14.52%
NOSH 55,781 53,234 53,235 53,232 53,235 53,228 42,585 19.77%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.58% 6.57% 7.21% 6.20% 5.82% 7.11% 7.25% -
ROE 17.15% 17.89% 20.51% 16.64% 15.08% 18.56% 19.37% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 752.11 786.05 799.60 699.52 678.52 662.99 829.74 -6.35%
EPS 49.31 51.44 57.48 42.80 39.07 46.84 59.56 -11.86%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.8756 2.8758 2.8026 2.5723 2.5907 2.524 3.0749 -4.38%
Adjusted Per Share Value based on latest NOSH - 53,225
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 752.47 750.52 763.48 667.87 647.86 632.94 633.75 12.16%
EPS 49.33 49.11 54.88 40.86 37.30 44.72 45.49 5.56%
DPS 0.00 0.00 0.00 4.77 0.00 0.00 0.00 -
NAPS 2.877 2.7458 2.676 2.4559 2.4736 2.4096 2.3486 14.52%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.50 2.03 1.74 1.39 1.77 1.21 1.40 -
P/RPS 0.33 0.26 0.22 0.20 0.26 0.18 0.17 55.80%
P/EPS 5.07 3.95 3.03 3.25 4.53 2.58 2.35 67.20%
EY 19.72 25.34 33.03 30.79 22.07 38.71 42.54 -40.18%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.62 0.54 0.68 0.48 0.46 53.11%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 -
Price 3.70 2.28 1.91 1.93 1.68 1.49 1.63 -
P/RPS 0.49 0.29 0.24 0.28 0.25 0.22 0.20 82.03%
P/EPS 7.50 4.43 3.32 4.51 4.30 3.18 2.74 96.03%
EY 13.33 22.56 30.09 22.18 23.25 31.44 36.54 -49.03%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 0.68 0.75 0.65 0.59 0.53 81.23%

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