[HPI] QoQ Cumulative Quarter Result on 31-May-2009 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 72.98%
YoY- 63.16%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 270,909 176,448 88,337 345,393 268,683 191,589 100,102 94.55%
PBT 18,068 14,444 6,962 22,768 14,563 11,829 5,317 126.53%
Tax -2,290 -1,905 -557 -3,703 -3,542 -2,333 -867 91.41%
NP 15,778 12,539 6,405 19,065 11,021 9,496 4,450 133.06%
-
NP to SH 15,598 12,466 6,341 18,974 10,969 9,472 4,446 131.41%
-
Tax Rate 12.67% 13.19% 8.00% 16.26% 24.32% 19.72% 16.31% -
Total Cost 255,131 163,909 81,932 326,328 257,662 182,093 95,652 92.67%
-
Net Worth 137,917 134,347 130,946 99,096 118,457 85,179 108,737 17.22%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 1,064 - - - -
Div Payout % - - - 5.61% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 137,917 134,347 130,946 99,096 118,457 85,179 108,737 17.22%
NOSH 53,235 53,228 42,585 42,583 42,581 42,589 42,545 16.16%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 5.82% 7.11% 7.25% 5.52% 4.10% 4.96% 4.45% -
ROE 11.31% 9.28% 4.84% 19.15% 9.26% 11.12% 4.09% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 508.89 331.49 207.43 811.09 630.99 449.85 235.28 67.48%
EPS 29.30 23.42 14.89 35.65 25.76 17.79 10.45 99.21%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.5907 2.524 3.0749 2.3271 2.7819 2.00 2.5558 0.91%
Adjusted Per Share Value based on latest NOSH - 42,572
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 485.89 316.47 158.44 619.48 481.90 343.63 179.54 94.55%
EPS 27.98 22.36 11.37 34.03 19.67 16.99 7.97 131.52%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 2.4736 2.4096 2.3486 1.7774 2.1246 1.5278 1.9503 17.22%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.77 1.21 1.40 0.78 0.70 0.54 0.74 -
P/RPS 0.35 0.37 0.67 0.10 0.11 0.12 0.31 8.45%
P/EPS 6.04 5.17 9.40 1.75 2.72 2.43 7.08 -10.07%
EY 16.55 19.36 10.64 57.12 36.80 41.19 14.12 11.19%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.68 0.48 0.46 0.34 0.25 0.27 0.29 76.77%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 -
Price 1.68 1.49 1.63 1.30 0.74 0.67 0.51 -
P/RPS 0.33 0.45 0.79 0.16 0.12 0.15 0.22 31.13%
P/EPS 5.73 6.36 10.95 2.92 2.87 3.01 4.88 11.33%
EY 17.44 15.72 9.13 34.27 34.81 33.19 20.49 -10.21%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.53 0.56 0.27 0.34 0.20 119.88%

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