[HPI] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 15.8%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 176,448 88,337 345,393 268,683 191,589 100,102 329,560 -34.03%
PBT 14,444 6,962 22,768 14,563 11,829 5,317 14,116 1.54%
Tax -1,905 -557 -3,703 -3,542 -2,333 -867 -2,487 -16.26%
NP 12,539 6,405 19,065 11,021 9,496 4,450 11,629 5.14%
-
NP to SH 12,466 6,341 18,974 10,969 9,472 4,446 11,629 4.73%
-
Tax Rate 13.19% 8.00% 16.26% 24.32% 19.72% 16.31% 17.62% -
Total Cost 163,909 81,932 326,328 257,662 182,093 95,652 317,931 -35.67%
-
Net Worth 134,347 130,946 99,096 118,457 85,179 108,737 102,561 19.69%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,064 - - - - -
Div Payout % - - 5.61% - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 134,347 130,946 99,096 118,457 85,179 108,737 102,561 19.69%
NOSH 53,228 42,585 42,583 42,581 42,589 42,545 42,586 16.01%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 7.11% 7.25% 5.52% 4.10% 4.96% 4.45% 3.53% -
ROE 9.28% 4.84% 19.15% 9.26% 11.12% 4.09% 11.34% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 331.49 207.43 811.09 630.99 449.85 235.28 773.86 -43.14%
EPS 23.42 14.89 35.65 25.76 17.79 10.45 27.31 -9.72%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.524 3.0749 2.3271 2.7819 2.00 2.5558 2.4083 3.17%
Adjusted Per Share Value based on latest NOSH - 42,621
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 316.47 158.44 619.48 481.90 343.63 179.54 591.09 -34.03%
EPS 22.36 11.37 34.03 19.67 16.99 7.97 20.86 4.73%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 2.4096 2.3486 1.7774 2.1246 1.5278 1.9503 1.8395 19.69%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.21 1.40 0.78 0.70 0.54 0.74 0.85 -
P/RPS 0.37 0.67 0.10 0.11 0.12 0.31 0.11 124.32%
P/EPS 5.17 9.40 1.75 2.72 2.43 7.08 3.11 40.28%
EY 19.36 10.64 57.12 36.80 41.19 14.12 32.13 -28.63%
DY 0.00 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.34 0.25 0.27 0.29 0.35 23.41%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 -
Price 1.49 1.63 1.30 0.74 0.67 0.51 0.71 -
P/RPS 0.45 0.79 0.16 0.12 0.15 0.22 0.09 192.11%
P/EPS 6.36 10.95 2.92 2.87 3.01 4.88 2.60 81.44%
EY 15.72 9.13 34.27 34.81 33.19 20.49 38.46 -44.89%
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.56 0.27 0.34 0.20 0.29 60.49%

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