[HPI] QoQ Cumulative Quarter Result on 31-Aug-2008 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -61.77%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 345,393 268,683 191,589 100,102 329,560 238,990 152,306 72.52%
PBT 22,768 14,563 11,829 5,317 14,116 11,803 7,990 100.86%
Tax -3,703 -3,542 -2,333 -867 -2,487 -670 -299 434.47%
NP 19,065 11,021 9,496 4,450 11,629 11,133 7,691 83.06%
-
NP to SH 18,974 10,969 9,472 4,446 11,629 11,133 7,691 82.47%
-
Tax Rate 16.26% 24.32% 19.72% 16.31% 17.62% 5.68% 3.74% -
Total Cost 326,328 257,662 182,093 95,652 317,931 227,857 144,615 71.95%
-
Net Worth 99,096 118,457 85,179 108,737 102,561 95,810 93,446 3.98%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 1,064 - - - - - - -
Div Payout % 5.61% - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 99,096 118,457 85,179 108,737 102,561 95,810 93,446 3.98%
NOSH 42,583 42,581 42,589 42,545 42,586 42,589 42,585 -0.00%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 5.52% 4.10% 4.96% 4.45% 3.53% 4.66% 5.05% -
ROE 19.15% 9.26% 11.12% 4.09% 11.34% 11.62% 8.23% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 811.09 630.99 449.85 235.28 773.86 561.14 357.64 72.53%
EPS 35.65 25.76 17.79 10.45 27.31 26.14 18.06 57.29%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3271 2.7819 2.00 2.5558 2.4083 2.2496 2.1943 3.99%
Adjusted Per Share Value based on latest NOSH - 42,545
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 619.48 481.90 343.63 179.54 591.09 428.64 273.17 72.52%
EPS 34.03 19.67 16.99 7.97 20.86 19.97 13.79 82.51%
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7774 2.1246 1.5278 1.9503 1.8395 1.7184 1.676 3.99%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.78 0.70 0.54 0.74 0.85 0.82 1.02 -
P/RPS 0.10 0.11 0.12 0.31 0.11 0.15 0.29 -50.79%
P/EPS 1.75 2.72 2.43 7.08 3.11 3.14 5.65 -54.18%
EY 57.12 36.80 41.19 14.12 32.13 31.88 17.71 118.14%
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.27 0.29 0.35 0.36 0.46 -18.23%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 11/01/08 -
Price 1.30 0.74 0.67 0.51 0.71 0.80 1.00 -
P/RPS 0.16 0.12 0.15 0.22 0.09 0.14 0.28 -31.11%
P/EPS 2.92 2.87 3.01 4.88 2.60 3.06 5.54 -34.72%
EY 34.27 34.81 33.19 20.49 38.46 32.68 18.06 53.21%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.27 0.34 0.20 0.29 0.36 0.46 13.99%

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