[HPI] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 46.06%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 314,655 209,225 106,419 372,369 270,909 176,448 88,337 133.77%
PBT 24,929 16,497 9,386 27,081 18,068 14,444 6,962 134.60%
Tax -4,214 -2,754 -1,714 -3,991 -2,290 -1,905 -557 286.81%
NP 20,715 13,743 7,672 23,090 15,778 12,539 6,405 119.16%
-
NP to SH 20,628 13,692 7,650 22,783 15,598 12,466 6,341 120.02%
-
Tax Rate 16.90% 16.69% 18.26% 14.74% 12.67% 13.19% 8.00% -
Total Cost 293,940 195,482 98,747 349,279 255,131 163,909 81,932 134.90%
-
Net Worth 160,405 153,092 149,198 136,929 137,917 134,347 130,946 14.52%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 2,661 - - - -
Div Payout % - - - 11.68% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 160,405 153,092 149,198 136,929 137,917 134,347 130,946 14.52%
NOSH 55,781 53,234 53,235 53,232 53,235 53,228 42,585 19.77%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.58% 6.57% 7.21% 6.20% 5.82% 7.11% 7.25% -
ROE 12.86% 8.94% 5.13% 16.64% 11.31% 9.28% 4.84% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 564.08 393.02 199.90 699.52 508.89 331.49 207.43 95.18%
EPS 36.98 25.72 14.37 42.80 29.30 23.42 14.89 83.69%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.8756 2.8758 2.8026 2.5723 2.5907 2.524 3.0749 -4.38%
Adjusted Per Share Value based on latest NOSH - 53,225
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 564.35 375.26 190.87 667.87 485.89 316.47 158.44 133.77%
EPS 37.00 24.56 13.72 40.86 27.98 22.36 11.37 120.07%
DPS 0.00 0.00 0.00 4.77 0.00 0.00 0.00 -
NAPS 2.877 2.7458 2.676 2.4559 2.4736 2.4096 2.3486 14.52%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.50 2.03 1.74 1.39 1.77 1.21 1.40 -
P/RPS 0.44 0.52 0.87 0.20 0.35 0.37 0.67 -24.50%
P/EPS 6.76 7.89 12.11 3.25 6.04 5.17 9.40 -19.77%
EY 14.79 12.67 8.26 30.79 16.55 19.36 10.64 24.62%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.62 0.54 0.68 0.48 0.46 53.11%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 -
Price 3.70 2.28 1.91 1.93 1.68 1.49 1.63 -
P/RPS 0.66 0.58 0.96 0.28 0.33 0.45 0.79 -11.32%
P/EPS 10.01 8.86 13.29 4.51 5.73 6.36 10.95 -5.82%
EY 9.99 11.28 7.52 22.18 17.44 15.72 9.13 6.20%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 0.68 0.75 0.65 0.59 0.53 81.23%

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