[HPI] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -14.51%
YoY- -12.41%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 330,921 334,298 346,063 358,911 365,230 348,032 325,947 1.01%
PBT 25,454 24,413 22,768 16,876 17,956 15,407 14,116 48.09%
Tax -3,275 -3,393 -3,703 -5,359 -4,521 -2,980 -2,487 20.12%
NP 22,179 21,020 19,065 11,517 13,435 12,427 11,629 53.73%
-
NP to SH 21,940 20,841 18,946 11,465 13,411 12,423 11,629 52.62%
-
Tax Rate 12.87% 13.90% 16.26% 31.76% 25.18% 19.34% 17.62% -
Total Cost 308,742 313,278 326,998 347,394 351,795 335,605 314,318 -1.18%
-
Net Worth 134,335 127,756 85,145 85,242 85,131 108,737 85,141 35.49%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 1,064 1,064 1,064 - - - - -
Div Payout % 4.85% 5.11% 5.62% - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 134,335 127,756 85,145 85,242 85,131 108,737 85,141 35.49%
NOSH 53,223 42,585 42,572 42,621 42,565 42,545 42,570 16.03%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 6.70% 6.29% 5.51% 3.21% 3.68% 3.57% 3.57% -
ROE 16.33% 16.31% 22.25% 13.45% 15.75% 11.42% 13.66% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 621.76 785.00 812.88 842.10 858.04 818.02 765.66 -12.94%
EPS 41.22 48.94 44.50 26.90 31.51 29.20 27.32 31.51%
DPS 2.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.524 3.00 2.00 2.00 2.00 2.5558 2.00 16.76%
Adjusted Per Share Value based on latest NOSH - 42,621
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 593.53 599.59 620.69 643.73 655.06 624.22 584.61 1.01%
EPS 39.35 37.38 33.98 20.56 24.05 22.28 20.86 52.61%
DPS 1.91 1.91 1.91 0.00 0.00 0.00 0.00 -
NAPS 2.4094 2.2914 1.5271 1.5289 1.5269 1.9503 1.5271 35.48%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.21 1.40 0.78 0.70 0.54 0.74 0.85 -
P/RPS 0.19 0.18 0.10 0.08 0.06 0.09 0.11 43.91%
P/EPS 2.94 2.86 1.75 2.60 1.71 2.53 3.11 -3.67%
EY 34.07 34.96 57.05 38.43 58.35 39.46 32.14 3.96%
DY 1.65 1.79 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.39 0.35 0.27 0.29 0.43 7.60%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 -
Price 1.49 1.63 1.30 0.74 0.67 0.51 0.71 -
P/RPS 0.24 0.21 0.16 0.09 0.08 0.06 0.09 92.18%
P/EPS 3.61 3.33 2.92 2.75 2.13 1.75 2.60 24.43%
EY 27.67 30.02 34.23 36.35 47.02 57.25 38.47 -19.70%
DY 1.34 1.53 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.65 0.37 0.34 0.20 0.36 38.96%

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