[HPI] QoQ Quarter Result on 28-Feb-2009 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -70.24%
YoY- -56.54%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 88,110 88,337 77,331 77,143 91,487 100,102 90,179 -1.53%
PBT 7,554 6,962 8,205 2,733 6,513 5,317 2,313 119.96%
Tax -1,348 -557 -161 -1,209 -1,466 -867 -1,817 -18.03%
NP 6,206 6,405 8,044 1,524 5,047 4,450 496 438.12%
-
NP to SH 6,126 6,341 7,977 1,496 5,027 4,446 496 433.49%
-
Tax Rate 17.84% 8.00% 1.96% 44.24% 22.51% 16.31% 78.56% -
Total Cost 81,904 81,932 69,287 75,619 86,440 95,652 89,683 -5.86%
-
Net Worth 134,335 130,946 85,145 118,567 85,131 108,737 85,141 35.49%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,064 - - - - -
Div Payout % - - 13.34% - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 134,335 130,946 85,145 118,567 85,131 108,737 85,141 35.49%
NOSH 53,223 42,585 42,572 42,621 42,565 42,545 42,570 16.03%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 7.04% 7.25% 10.40% 1.98% 5.52% 4.45% 0.55% -
ROE 4.56% 4.84% 9.37% 1.26% 5.91% 4.09% 0.58% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 165.55 207.43 181.64 181.00 214.93 235.28 211.83 -15.14%
EPS 11.51 14.89 14.99 3.51 9.44 10.45 1.16 361.11%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.524 3.0749 2.00 2.7819 2.00 2.5558 2.00 16.76%
Adjusted Per Share Value based on latest NOSH - 42,621
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 158.03 158.44 138.70 138.36 164.09 179.54 161.74 -1.53%
EPS 10.99 11.37 14.31 2.68 9.02 7.97 0.89 433.42%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 2.4094 2.3486 1.5271 2.1266 1.5269 1.9503 1.5271 35.48%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.21 1.40 0.78 0.70 0.54 0.74 0.85 -
P/RPS 0.73 0.67 0.43 0.39 0.25 0.31 0.40 49.28%
P/EPS 10.51 9.40 4.16 19.94 4.57 7.08 72.95 -72.48%
EY 9.51 10.64 24.02 5.01 21.87 14.12 1.37 263.46%
DY 0.00 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.39 0.25 0.27 0.29 0.43 7.60%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 -
Price 1.49 1.63 1.30 0.74 0.67 0.51 0.71 -
P/RPS 0.90 0.79 0.72 0.41 0.31 0.22 0.34 91.24%
P/EPS 12.95 10.95 6.94 21.08 5.67 4.88 60.94 -64.35%
EY 7.72 9.13 14.41 4.74 17.63 20.49 1.64 180.61%
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.65 0.27 0.34 0.20 0.36 38.96%

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