[HPI] QoQ Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
05-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 25.12%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 209,225 106,419 372,369 270,909 176,448 88,337 345,393 -28.38%
PBT 16,497 9,386 27,081 18,068 14,444 6,962 22,768 -19.31%
Tax -2,754 -1,714 -3,991 -2,290 -1,905 -557 -3,703 -17.89%
NP 13,743 7,672 23,090 15,778 12,539 6,405 19,065 -19.58%
-
NP to SH 13,692 7,650 22,783 15,598 12,466 6,341 18,974 -19.53%
-
Tax Rate 16.69% 18.26% 14.74% 12.67% 13.19% 8.00% 16.26% -
Total Cost 195,482 98,747 349,279 255,131 163,909 81,932 326,328 -28.91%
-
Net Worth 153,092 149,198 136,929 137,917 134,347 130,946 99,096 33.60%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 2,661 - - - 1,064 -
Div Payout % - - 11.68% - - - 5.61% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 153,092 149,198 136,929 137,917 134,347 130,946 99,096 33.60%
NOSH 53,234 53,235 53,232 53,235 53,228 42,585 42,583 16.03%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 6.57% 7.21% 6.20% 5.82% 7.11% 7.25% 5.52% -
ROE 8.94% 5.13% 16.64% 11.31% 9.28% 4.84% 19.15% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 393.02 199.90 699.52 508.89 331.49 207.43 811.09 -38.28%
EPS 25.72 14.37 42.80 29.30 23.42 14.89 35.65 -19.54%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 2.8758 2.8026 2.5723 2.5907 2.524 3.0749 2.3271 15.14%
Adjusted Per Share Value based on latest NOSH - 53,265
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 375.26 190.87 667.87 485.89 316.47 158.44 619.48 -28.38%
EPS 24.56 13.72 40.86 27.98 22.36 11.37 34.03 -19.52%
DPS 0.00 0.00 4.77 0.00 0.00 0.00 1.91 -
NAPS 2.7458 2.676 2.4559 2.4736 2.4096 2.3486 1.7774 33.60%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.03 1.74 1.39 1.77 1.21 1.40 0.78 -
P/RPS 0.52 0.87 0.20 0.35 0.37 0.67 0.10 199.84%
P/EPS 7.89 12.11 3.25 6.04 5.17 9.40 1.75 172.66%
EY 12.67 8.26 30.79 16.55 19.36 10.64 57.12 -63.32%
DY 0.00 0.00 3.60 0.00 0.00 0.00 3.21 -
P/NAPS 0.71 0.62 0.54 0.68 0.48 0.46 0.34 63.30%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 -
Price 2.28 1.91 1.93 1.68 1.49 1.63 1.30 -
P/RPS 0.58 0.96 0.28 0.33 0.45 0.79 0.16 135.79%
P/EPS 8.86 13.29 4.51 5.73 6.36 10.95 2.92 109.44%
EY 11.28 7.52 22.18 17.44 15.72 9.13 34.27 -52.29%
DY 0.00 0.00 2.59 0.00 0.00 0.00 1.92 -
P/NAPS 0.79 0.68 0.75 0.65 0.59 0.53 0.56 25.75%

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