[HPI] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 7.95%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 334,298 346,063 358,911 365,230 348,032 325,947 308,875 5.39%
PBT 24,413 22,768 16,876 17,956 15,407 14,116 14,173 43.55%
Tax -3,393 -3,703 -5,359 -4,521 -2,980 -2,487 -1,083 113.66%
NP 21,020 19,065 11,517 13,435 12,427 11,629 13,090 37.01%
-
NP to SH 20,841 18,946 11,465 13,411 12,423 11,629 13,090 36.23%
-
Tax Rate 13.90% 16.26% 31.76% 25.18% 19.34% 17.62% 7.64% -
Total Cost 313,278 326,998 347,394 351,795 335,605 314,318 295,785 3.89%
-
Net Worth 127,756 85,145 85,242 85,131 108,737 85,141 95,830 21.06%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 1,064 1,064 - - - - - -
Div Payout % 5.11% 5.62% - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 127,756 85,145 85,242 85,131 108,737 85,141 95,830 21.06%
NOSH 42,585 42,572 42,621 42,565 42,545 42,570 42,599 -0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 6.29% 5.51% 3.21% 3.68% 3.57% 3.57% 4.24% -
ROE 16.31% 22.25% 13.45% 15.75% 11.42% 13.66% 13.66% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 785.00 812.88 842.10 858.04 818.02 765.66 725.08 5.42%
EPS 48.94 44.50 26.90 31.51 29.20 27.32 30.73 36.25%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.00 2.00 2.5558 2.00 2.2496 21.09%
Adjusted Per Share Value based on latest NOSH - 42,565
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 599.59 620.69 643.73 655.06 624.22 584.61 553.99 5.39%
EPS 37.38 33.98 20.56 24.05 22.28 20.86 23.48 36.22%
DPS 1.91 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2914 1.5271 1.5289 1.5269 1.9503 1.5271 1.7188 21.06%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.40 0.78 0.70 0.54 0.74 0.85 0.82 -
P/RPS 0.18 0.10 0.08 0.06 0.09 0.11 0.11 38.73%
P/EPS 2.86 1.75 2.60 1.71 2.53 3.11 2.67 4.67%
EY 34.96 57.05 38.43 58.35 39.46 32.14 37.47 -4.50%
DY 1.79 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.35 0.27 0.29 0.43 0.36 19.39%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 -
Price 1.63 1.30 0.74 0.67 0.51 0.71 0.80 -
P/RPS 0.21 0.16 0.09 0.08 0.06 0.09 0.11 53.71%
P/EPS 3.33 2.92 2.75 2.13 1.75 2.60 2.60 17.88%
EY 30.02 34.23 36.35 47.02 57.25 38.47 38.41 -15.11%
DY 1.53 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.37 0.34 0.20 0.36 0.36 30.94%

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