[HPI] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -21.02%
YoY- -1.37%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 114,976 105,430 102,806 106,419 101,642 94,461 88,110 19.43%
PBT 7,088 8,432 7,111 9,386 8,919 3,553 7,554 -4.15%
Tax -789 -1,460 -1,040 -1,714 -1,622 -385 -1,348 -30.05%
NP 6,299 6,972 6,071 7,672 7,297 3,168 6,206 0.99%
-
NP to SH 6,278 6,936 6,042 7,650 7,244 3,132 6,126 1.64%
-
Tax Rate 11.13% 17.31% 14.63% 18.26% 18.19% 10.84% 17.84% -
Total Cost 108,677 98,458 96,735 98,747 94,345 91,293 81,904 20.77%
-
Net Worth 174,083 160,459 153,088 149,198 143,703 137,994 134,335 18.88%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - 2,661 - - -
Div Payout % - - - - 36.74% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 174,083 160,459 153,088 149,198 143,703 137,994 134,335 18.88%
NOSH 55,754 55,800 53,233 53,235 53,225 53,265 53,223 3.14%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.48% 6.61% 5.91% 7.21% 7.18% 3.35% 7.04% -
ROE 3.61% 4.32% 3.95% 5.13% 5.04% 2.27% 4.56% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 206.22 188.94 193.12 199.90 190.96 177.34 165.55 15.78%
EPS 11.26 12.43 11.35 14.37 13.61 5.88 11.51 -1.45%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.1223 2.8756 2.8758 2.8026 2.6999 2.5907 2.524 15.25%
Adjusted Per Share Value based on latest NOSH - 53,233
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 206.22 189.10 184.39 190.87 182.30 169.42 158.03 19.43%
EPS 11.26 12.44 10.84 13.72 12.99 5.62 10.99 1.63%
DPS 0.00 0.00 0.00 0.00 4.77 0.00 0.00 -
NAPS 3.1223 2.878 2.7457 2.676 2.5774 2.475 2.4094 18.88%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 3.14 2.50 2.03 1.74 1.39 1.77 1.21 -
P/RPS 1.52 1.32 1.05 0.87 0.73 1.00 0.73 63.13%
P/EPS 27.89 20.11 17.89 12.11 10.21 30.10 10.51 91.78%
EY 3.59 4.97 5.59 8.26 9.79 3.32 9.51 -47.79%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.01 0.87 0.71 0.62 0.51 0.68 0.48 64.27%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 22/04/11 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 -
Price 4.36 3.70 2.28 1.91 1.93 1.68 1.49 -
P/RPS 2.11 1.96 1.18 0.96 1.01 0.95 0.90 76.57%
P/EPS 38.72 29.77 20.09 13.29 14.18 28.57 12.95 107.68%
EY 2.58 3.36 4.98 7.52 7.05 3.50 7.72 -51.87%
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 1.40 1.29 0.79 0.68 0.71 0.65 0.59 77.99%

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