[HPI] QoQ TTM Result on 30-Nov-2009 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 5.27%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 390,632 372,550 348,239 330,921 334,298 346,063 358,911 5.79%
PBT 29,412 26,988 26,274 25,454 24,413 22,768 16,876 44.67%
Tax -5,069 -3,912 -2,451 -3,275 -3,393 -3,703 -5,359 -3.63%
NP 24,343 23,076 23,823 22,179 21,020 19,065 11,517 64.47%
-
NP to SH 24,152 22,843 23,576 21,940 20,841 18,946 11,465 64.10%
-
Tax Rate 17.23% 14.50% 9.33% 12.87% 13.90% 16.26% 31.76% -
Total Cost 366,289 349,474 324,416 308,742 313,278 326,998 347,394 3.58%
-
Net Worth 149,198 143,703 137,994 134,335 127,756 85,145 85,242 45.08%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 2,661 2,661 1,064 1,064 1,064 1,064 - -
Div Payout % 11.02% 11.65% 4.51% 4.85% 5.11% 5.62% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 149,198 143,703 137,994 134,335 127,756 85,145 85,242 45.08%
NOSH 53,235 53,225 53,265 53,223 42,585 42,572 42,621 15.93%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.23% 6.19% 6.84% 6.70% 6.29% 5.51% 3.21% -
ROE 16.19% 15.90% 17.08% 16.33% 16.31% 22.25% 13.45% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 733.78 699.95 653.78 621.76 785.00 812.88 842.10 -8.74%
EPS 45.37 42.92 44.26 41.22 48.94 44.50 26.90 41.55%
DPS 5.00 5.00 2.00 2.00 2.50 2.50 0.00 -
NAPS 2.8026 2.6999 2.5907 2.524 3.00 2.00 2.00 25.14%
Adjusted Per Share Value based on latest NOSH - 53,223
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 700.62 668.19 624.59 593.53 599.59 620.69 643.73 5.79%
EPS 43.32 40.97 42.29 39.35 37.38 33.98 20.56 64.12%
DPS 4.77 4.77 1.91 1.91 1.91 1.91 0.00 -
NAPS 2.676 2.5774 2.475 2.4094 2.2914 1.5271 1.5289 45.08%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.74 1.39 1.77 1.21 1.40 0.78 0.70 -
P/RPS 0.24 0.20 0.27 0.19 0.18 0.10 0.08 107.59%
P/EPS 3.84 3.24 4.00 2.94 2.86 1.75 2.60 29.59%
EY 26.07 30.88 25.01 34.07 34.96 57.05 38.43 -22.74%
DY 2.87 3.60 1.13 1.65 1.79 3.21 0.00 -
P/NAPS 0.62 0.51 0.68 0.48 0.47 0.39 0.35 46.25%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 27/07/10 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 -
Price 1.91 1.93 1.68 1.49 1.63 1.30 0.74 -
P/RPS 0.26 0.28 0.26 0.24 0.21 0.16 0.09 102.44%
P/EPS 4.21 4.50 3.80 3.61 3.33 2.92 2.75 32.72%
EY 23.75 22.24 26.35 27.67 30.02 34.23 36.35 -24.64%
DY 2.62 2.59 1.19 1.34 1.53 1.92 0.00 -
P/NAPS 0.68 0.71 0.65 0.59 0.54 0.65 0.37 49.87%

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