[HPI] QoQ Quarter Result on 31-May-2010 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 131.29%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 105,430 102,806 106,419 101,642 94,461 88,110 88,337 12.55%
PBT 8,432 7,111 9,386 8,919 3,553 7,554 6,962 13.66%
Tax -1,460 -1,040 -1,714 -1,622 -385 -1,348 -557 90.44%
NP 6,972 6,071 7,672 7,297 3,168 6,206 6,405 5.83%
-
NP to SH 6,936 6,042 7,650 7,244 3,132 6,126 6,341 6.17%
-
Tax Rate 17.31% 14.63% 18.26% 18.19% 10.84% 17.84% 8.00% -
Total Cost 98,458 96,735 98,747 94,345 91,293 81,904 81,932 13.06%
-
Net Worth 160,459 153,088 149,198 143,703 137,994 134,335 130,946 14.55%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 2,661 - - - -
Div Payout % - - - 36.74% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 160,459 153,088 149,198 143,703 137,994 134,335 130,946 14.55%
NOSH 55,800 53,233 53,235 53,225 53,265 53,223 42,585 19.80%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.61% 5.91% 7.21% 7.18% 3.35% 7.04% 7.25% -
ROE 4.32% 3.95% 5.13% 5.04% 2.27% 4.56% 4.84% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 188.94 193.12 199.90 190.96 177.34 165.55 207.43 -6.05%
EPS 12.43 11.35 14.37 13.61 5.88 11.51 14.89 -11.37%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.8756 2.8758 2.8026 2.6999 2.5907 2.524 3.0749 -4.38%
Adjusted Per Share Value based on latest NOSH - 53,225
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 189.10 184.39 190.87 182.30 169.42 158.03 158.44 12.55%
EPS 12.44 10.84 13.72 12.99 5.62 10.99 11.37 6.19%
DPS 0.00 0.00 0.00 4.77 0.00 0.00 0.00 -
NAPS 2.878 2.7457 2.676 2.5774 2.475 2.4094 2.3486 14.55%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.50 2.03 1.74 1.39 1.77 1.21 1.40 -
P/RPS 1.32 1.05 0.87 0.73 1.00 0.73 0.67 57.35%
P/EPS 20.11 17.89 12.11 10.21 30.10 10.51 9.40 66.26%
EY 4.97 5.59 8.26 9.79 3.32 9.51 10.64 -39.88%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.62 0.51 0.68 0.48 0.46 53.11%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 27/01/11 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 -
Price 3.70 2.28 1.91 1.93 1.68 1.49 1.63 -
P/RPS 1.96 1.18 0.96 1.01 0.95 0.90 0.79 83.57%
P/EPS 29.77 20.09 13.29 14.18 28.57 12.95 10.95 95.15%
EY 3.36 4.98 7.52 7.05 3.50 7.72 9.13 -48.73%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 0.68 0.71 0.65 0.59 0.53 81.23%

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