[HPI] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 96.59%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 106,419 372,369 270,909 176,448 88,337 345,393 268,683 -45.97%
PBT 9,386 27,081 18,068 14,444 6,962 22,768 14,563 -25.32%
Tax -1,714 -3,991 -2,290 -1,905 -557 -3,703 -3,542 -38.28%
NP 7,672 23,090 15,778 12,539 6,405 19,065 11,021 -21.40%
-
NP to SH 7,650 22,783 15,598 12,466 6,341 18,974 10,969 -21.30%
-
Tax Rate 18.26% 14.74% 12.67% 13.19% 8.00% 16.26% 24.32% -
Total Cost 98,747 349,279 255,131 163,909 81,932 326,328 257,662 -47.14%
-
Net Worth 149,198 136,929 137,917 134,347 130,946 99,096 118,457 16.57%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 2,661 - - - 1,064 - -
Div Payout % - 11.68% - - - 5.61% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 149,198 136,929 137,917 134,347 130,946 99,096 118,457 16.57%
NOSH 53,235 53,232 53,235 53,228 42,585 42,583 42,581 16.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 7.21% 6.20% 5.82% 7.11% 7.25% 5.52% 4.10% -
ROE 5.13% 16.64% 11.31% 9.28% 4.84% 19.15% 9.26% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 199.90 699.52 508.89 331.49 207.43 811.09 630.99 -53.43%
EPS 14.37 42.80 29.30 23.42 14.89 35.65 25.76 -32.16%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.8026 2.5723 2.5907 2.524 3.0749 2.3271 2.7819 0.49%
Adjusted Per Share Value based on latest NOSH - 53,223
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 190.87 667.87 485.89 316.47 158.44 619.48 481.90 -45.97%
EPS 13.72 40.86 27.98 22.36 11.37 34.03 19.67 -21.29%
DPS 0.00 4.77 0.00 0.00 0.00 1.91 0.00 -
NAPS 2.676 2.4559 2.4736 2.4096 2.3486 1.7774 2.1246 16.57%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.74 1.39 1.77 1.21 1.40 0.78 0.70 -
P/RPS 0.87 0.20 0.35 0.37 0.67 0.10 0.11 295.47%
P/EPS 12.11 3.25 6.04 5.17 9.40 1.75 2.72 169.89%
EY 8.26 30.79 16.55 19.36 10.64 57.12 36.80 -62.96%
DY 0.00 3.60 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.62 0.54 0.68 0.48 0.46 0.34 0.25 82.91%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 -
Price 1.91 1.93 1.68 1.49 1.63 1.30 0.74 -
P/RPS 0.96 0.28 0.33 0.45 0.79 0.16 0.12 298.48%
P/EPS 13.29 4.51 5.73 6.36 10.95 2.92 2.87 177.04%
EY 7.52 22.18 17.44 15.72 9.13 34.27 34.81 -63.89%
DY 0.00 2.59 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.68 0.75 0.65 0.59 0.53 0.56 0.27 84.79%

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