[HPI] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -66.58%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 372,369 270,909 176,448 88,337 345,393 268,683 191,589 55.80%
PBT 27,081 18,068 14,444 6,962 22,768 14,563 11,829 73.79%
Tax -3,991 -2,290 -1,905 -557 -3,703 -3,542 -2,333 43.08%
NP 23,090 15,778 12,539 6,405 19,065 11,021 9,496 80.92%
-
NP to SH 22,783 15,598 12,466 6,341 18,974 10,969 9,472 79.61%
-
Tax Rate 14.74% 12.67% 13.19% 8.00% 16.26% 24.32% 19.72% -
Total Cost 349,279 255,131 163,909 81,932 326,328 257,662 182,093 54.43%
-
Net Worth 136,929 137,917 134,347 130,946 99,096 118,457 85,179 37.26%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 2,661 - - - 1,064 - - -
Div Payout % 11.68% - - - 5.61% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 136,929 137,917 134,347 130,946 99,096 118,457 85,179 37.26%
NOSH 53,232 53,235 53,228 42,585 42,583 42,581 42,589 16.04%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 6.20% 5.82% 7.11% 7.25% 5.52% 4.10% 4.96% -
ROE 16.64% 11.31% 9.28% 4.84% 19.15% 9.26% 11.12% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 699.52 508.89 331.49 207.43 811.09 630.99 449.85 34.25%
EPS 42.80 29.30 23.42 14.89 35.65 25.76 17.79 79.64%
DPS 5.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.5723 2.5907 2.524 3.0749 2.3271 2.7819 2.00 18.28%
Adjusted Per Share Value based on latest NOSH - 42,585
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 667.87 485.89 316.47 158.44 619.48 481.90 343.63 55.80%
EPS 40.86 27.98 22.36 11.37 34.03 19.67 16.99 79.59%
DPS 4.77 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 2.4559 2.4736 2.4096 2.3486 1.7774 2.1246 1.5278 37.26%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.39 1.77 1.21 1.40 0.78 0.70 0.54 -
P/RPS 0.20 0.35 0.37 0.67 0.10 0.11 0.12 40.61%
P/EPS 3.25 6.04 5.17 9.40 1.75 2.72 2.43 21.41%
EY 30.79 16.55 19.36 10.64 57.12 36.80 41.19 -17.64%
DY 3.60 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.54 0.68 0.48 0.46 0.34 0.25 0.27 58.80%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 -
Price 1.93 1.68 1.49 1.63 1.30 0.74 0.67 -
P/RPS 0.28 0.33 0.45 0.79 0.16 0.12 0.15 51.66%
P/EPS 4.51 5.73 6.36 10.95 2.92 2.87 3.01 30.97%
EY 22.18 17.44 15.72 9.13 34.27 34.81 33.19 -23.58%
DY 2.59 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.75 0.65 0.59 0.53 0.56 0.27 0.34 69.53%

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