[HPI] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 50.66%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 430,104 314,655 209,225 106,419 372,369 270,909 176,448 81.22%
PBT 32,017 24,929 16,497 9,386 27,081 18,068 14,444 70.08%
Tax -5,003 -4,214 -2,754 -1,714 -3,991 -2,290 -1,905 90.46%
NP 27,014 20,715 13,743 7,672 23,090 15,778 12,539 66.88%
-
NP to SH 26,907 20,628 13,692 7,650 22,783 15,598 12,466 67.09%
-
Tax Rate 15.63% 16.90% 16.69% 18.26% 14.74% 12.67% 13.19% -
Total Cost 403,090 293,940 195,482 98,747 349,279 255,131 163,909 82.29%
-
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% 12.86% 8.94% 5.13% 16.64% 11.31% 9.28% -
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 771.11 564.08 393.02 199.90 699.52 508.89 331.49 75.65%
EPS 48.24 36.98 25.72 14.37 42.80 29.30 23.42 61.95%
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 - 55,800
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 771.42 564.35 375.26 190.87 667.87 485.89 316.47 81.22%
EPS 48.26 37.00 24.56 13.72 40.86 27.98 22.36 67.08%
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 0.44 0.52 0.87 0.20 0.35 0.37 7.08%
P/EPS 6.51 6.76 7.89 12.11 3.25 6.04 5.17 16.62%
EY 15.36 14.79 12.67 8.26 30.79 16.55 19.36 -14.31%
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 0.66 0.58 0.96 0.28 0.33 0.45 17.08%
P/EPS 9.04 10.01 8.86 13.29 4.51 5.73 6.36 26.44%
EY 11.06 9.99 11.28 7.52 22.18 17.44 15.72 -20.91%
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