[HPI] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 13.07%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 88,337 77,331 77,143 91,487 100,102 90,179 83,462 3.84%
PBT 6,962 8,205 2,733 6,513 5,317 2,313 3,813 49.22%
Tax -557 -161 -1,209 -1,466 -867 -1,817 -371 31.01%
NP 6,405 8,044 1,524 5,047 4,450 496 3,442 51.11%
-
NP to SH 6,341 7,977 1,496 5,027 4,446 496 3,442 50.11%
-
Tax Rate 8.00% 1.96% 44.24% 22.51% 16.31% 78.56% 9.73% -
Total Cost 81,932 69,287 75,619 86,440 95,652 89,683 80,020 1.58%
-
Net Worth 130,946 85,145 118,567 85,131 108,737 85,141 95,830 23.06%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 1,064 - - - - - -
Div Payout % - 13.34% - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 130,946 85,145 118,567 85,131 108,737 85,141 95,830 23.06%
NOSH 42,585 42,572 42,621 42,565 42,545 42,570 42,599 -0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 7.25% 10.40% 1.98% 5.52% 4.45% 0.55% 4.12% -
ROE 4.84% 9.37% 1.26% 5.91% 4.09% 0.58% 3.59% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 207.43 181.64 181.00 214.93 235.28 211.83 195.92 3.86%
EPS 14.89 14.99 3.51 9.44 10.45 1.16 8.08 50.14%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0749 2.00 2.7819 2.00 2.5558 2.00 2.2496 23.09%
Adjusted Per Share Value based on latest NOSH - 42,565
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 158.44 138.70 138.36 164.09 179.54 161.74 149.69 3.84%
EPS 11.37 14.31 2.68 9.02 7.97 0.89 6.17 50.14%
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3486 1.5271 2.1266 1.5269 1.9503 1.5271 1.7188 23.06%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.40 0.78 0.70 0.54 0.74 0.85 0.82 -
P/RPS 0.67 0.43 0.39 0.25 0.31 0.40 0.42 36.41%
P/EPS 9.40 4.16 19.94 4.57 7.08 72.95 10.15 -4.97%
EY 10.64 24.02 5.01 21.87 14.12 1.37 9.85 5.26%
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.25 0.27 0.29 0.43 0.36 17.69%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 -
Price 1.63 1.30 0.74 0.67 0.51 0.71 0.80 -
P/RPS 0.79 0.72 0.41 0.31 0.22 0.34 0.41 54.65%
P/EPS 10.95 6.94 21.08 5.67 4.88 60.94 9.90 6.93%
EY 9.13 14.41 4.74 17.63 20.49 1.64 10.10 -6.49%
DY 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.27 0.34 0.20 0.36 0.36 29.32%

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