[HPI] QoQ Quarter Result on 31-Aug-2009 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -20.51%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 101,642 94,461 88,110 88,337 77,331 77,143 91,487 7.27%
PBT 8,919 3,553 7,554 6,962 8,205 2,733 6,513 23.34%
Tax -1,622 -385 -1,348 -557 -161 -1,209 -1,466 6.98%
NP 7,297 3,168 6,206 6,405 8,044 1,524 5,047 27.89%
-
NP to SH 7,244 3,132 6,126 6,341 7,977 1,496 5,027 27.60%
-
Tax Rate 18.19% 10.84% 17.84% 8.00% 1.96% 44.24% 22.51% -
Total Cost 94,345 91,293 81,904 81,932 69,287 75,619 86,440 6.01%
-
Net Worth 143,703 137,994 134,335 130,946 85,145 118,567 85,131 41.81%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 2,661 - - - 1,064 - - -
Div Payout % 36.74% - - - 13.34% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 143,703 137,994 134,335 130,946 85,145 118,567 85,131 41.81%
NOSH 53,225 53,265 53,223 42,585 42,572 42,621 42,565 16.08%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 7.18% 3.35% 7.04% 7.25% 10.40% 1.98% 5.52% -
ROE 5.04% 2.27% 4.56% 4.84% 9.37% 1.26% 5.91% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 190.96 177.34 165.55 207.43 181.64 181.00 214.93 -7.58%
EPS 13.61 5.88 11.51 14.89 14.99 3.51 9.44 27.65%
DPS 5.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.6999 2.5907 2.524 3.0749 2.00 2.7819 2.00 22.16%
Adjusted Per Share Value based on latest NOSH - 42,585
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 182.30 169.42 158.03 158.44 138.70 138.36 164.09 7.27%
EPS 12.99 5.62 10.99 11.37 14.31 2.68 9.02 27.55%
DPS 4.77 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 2.5774 2.475 2.4094 2.3486 1.5271 2.1266 1.5269 41.81%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.39 1.77 1.21 1.40 0.78 0.70 0.54 -
P/RPS 0.73 1.00 0.73 0.67 0.43 0.39 0.25 104.42%
P/EPS 10.21 30.10 10.51 9.40 4.16 19.94 4.57 70.98%
EY 9.79 3.32 9.51 10.64 24.02 5.01 21.87 -41.51%
DY 3.60 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.51 0.68 0.48 0.46 0.39 0.25 0.27 52.86%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 -
Price 1.93 1.68 1.49 1.63 1.30 0.74 0.67 -
P/RPS 1.01 0.95 0.90 0.79 0.72 0.41 0.31 119.93%
P/EPS 14.18 28.57 12.95 10.95 6.94 21.08 5.67 84.34%
EY 7.05 3.50 7.72 9.13 14.41 4.74 17.63 -45.75%
DY 2.59 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.71 0.65 0.59 0.53 0.65 0.27 0.34 63.44%

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