[HPI] QoQ Quarter Result on 28-Feb-2010 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
05-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -48.87%
YoY- 109.36%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 102,806 106,419 101,642 94,461 88,110 88,337 77,331 20.88%
PBT 7,111 9,386 8,919 3,553 7,554 6,962 8,205 -9.09%
Tax -1,040 -1,714 -1,622 -385 -1,348 -557 -161 246.45%
NP 6,071 7,672 7,297 3,168 6,206 6,405 8,044 -17.09%
-
NP to SH 6,042 7,650 7,244 3,132 6,126 6,341 7,977 -16.89%
-
Tax Rate 14.63% 18.26% 18.19% 10.84% 17.84% 8.00% 1.96% -
Total Cost 96,735 98,747 94,345 91,293 81,904 81,932 69,287 24.89%
-
Net Worth 153,088 149,198 143,703 137,994 134,335 130,946 85,145 47.80%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 2,661 - - - 1,064 -
Div Payout % - - 36.74% - - - 13.34% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 153,088 149,198 143,703 137,994 134,335 130,946 85,145 47.80%
NOSH 53,233 53,235 53,225 53,265 53,223 42,585 42,572 16.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 5.91% 7.21% 7.18% 3.35% 7.04% 7.25% 10.40% -
ROE 3.95% 5.13% 5.04% 2.27% 4.56% 4.84% 9.37% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 193.12 199.90 190.96 177.34 165.55 207.43 181.64 4.16%
EPS 11.35 14.37 13.61 5.88 11.51 14.89 14.99 -16.91%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 2.8758 2.8026 2.6999 2.5907 2.524 3.0749 2.00 27.36%
Adjusted Per Share Value based on latest NOSH - 53,265
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 184.39 190.87 182.30 169.42 158.03 158.44 138.70 20.88%
EPS 10.84 13.72 12.99 5.62 10.99 11.37 14.31 -16.88%
DPS 0.00 0.00 4.77 0.00 0.00 0.00 1.91 -
NAPS 2.7457 2.676 2.5774 2.475 2.4094 2.3486 1.5271 47.80%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.03 1.74 1.39 1.77 1.21 1.40 0.78 -
P/RPS 1.05 0.87 0.73 1.00 0.73 0.67 0.43 81.23%
P/EPS 17.89 12.11 10.21 30.10 10.51 9.40 4.16 164.21%
EY 5.59 8.26 9.79 3.32 9.51 10.64 24.02 -62.13%
DY 0.00 0.00 3.60 0.00 0.00 0.00 3.21 -
P/NAPS 0.71 0.62 0.51 0.68 0.48 0.46 0.39 49.04%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 -
Price 2.28 1.91 1.93 1.68 1.49 1.63 1.30 -
P/RPS 1.18 0.96 1.01 0.95 0.90 0.79 0.72 38.96%
P/EPS 20.09 13.29 14.18 28.57 12.95 10.95 6.94 102.98%
EY 4.98 7.52 7.05 3.50 7.72 9.13 14.41 -50.72%
DY 0.00 0.00 2.59 0.00 0.00 0.00 1.92 -
P/NAPS 0.79 0.68 0.71 0.65 0.59 0.53 0.65 13.87%

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