[HPI] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -3.39%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 106,419 101,642 94,461 88,110 88,337 77,331 77,143 23.84%
PBT 9,386 8,919 3,553 7,554 6,962 8,205 2,733 127.11%
Tax -1,714 -1,622 -385 -1,348 -557 -161 -1,209 26.11%
NP 7,672 7,297 3,168 6,206 6,405 8,044 1,524 192.86%
-
NP to SH 7,650 7,244 3,132 6,126 6,341 7,977 1,496 195.93%
-
Tax Rate 18.26% 18.19% 10.84% 17.84% 8.00% 1.96% 44.24% -
Total Cost 98,747 94,345 91,293 81,904 81,932 69,287 75,619 19.41%
-
Net Worth 149,198 143,703 137,994 134,335 130,946 85,145 118,567 16.50%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 2,661 - - - 1,064 - -
Div Payout % - 36.74% - - - 13.34% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 149,198 143,703 137,994 134,335 130,946 85,145 118,567 16.50%
NOSH 53,235 53,225 53,265 53,223 42,585 42,572 42,621 15.93%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 7.21% 7.18% 3.35% 7.04% 7.25% 10.40% 1.98% -
ROE 5.13% 5.04% 2.27% 4.56% 4.84% 9.37% 1.26% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 199.90 190.96 177.34 165.55 207.43 181.64 181.00 6.82%
EPS 14.37 13.61 5.88 11.51 14.89 14.99 3.51 155.26%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.8026 2.6999 2.5907 2.524 3.0749 2.00 2.7819 0.49%
Adjusted Per Share Value based on latest NOSH - 53,223
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 190.87 182.30 169.42 158.03 158.44 138.70 138.36 23.85%
EPS 13.72 12.99 5.62 10.99 11.37 14.31 2.68 196.15%
DPS 0.00 4.77 0.00 0.00 0.00 1.91 0.00 -
NAPS 2.676 2.5774 2.475 2.4094 2.3486 1.5271 2.1266 16.50%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.74 1.39 1.77 1.21 1.40 0.78 0.70 -
P/RPS 0.87 0.73 1.00 0.73 0.67 0.43 0.39 70.47%
P/EPS 12.11 10.21 30.10 10.51 9.40 4.16 19.94 -28.21%
EY 8.26 9.79 3.32 9.51 10.64 24.02 5.01 39.43%
DY 0.00 3.60 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.62 0.51 0.68 0.48 0.46 0.39 0.25 82.91%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 -
Price 1.91 1.93 1.68 1.49 1.63 1.30 0.74 -
P/RPS 0.96 1.01 0.95 0.90 0.79 0.72 0.41 76.05%
P/EPS 13.29 14.18 28.57 12.95 10.95 6.94 21.08 -26.41%
EY 7.52 7.05 3.50 7.72 9.13 14.41 4.74 35.91%
DY 0.00 2.59 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.68 0.71 0.65 0.59 0.53 0.65 0.27 84.79%

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