[HPI] QoQ TTM 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- 10.0%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 372,550 348,239 330,921 334,298 346,063 358,911 365,230 1.33%
PBT 26,988 26,274 25,454 24,413 22,768 16,876 17,956 31.24%
Tax -3,912 -2,451 -3,275 -3,393 -3,703 -5,359 -4,521 -9.20%
NP 23,076 23,823 22,179 21,020 19,065 11,517 13,435 43.46%
-
NP to SH 22,843 23,576 21,940 20,841 18,946 11,465 13,411 42.67%
-
Tax Rate 14.50% 9.33% 12.87% 13.90% 16.26% 31.76% 25.18% -
Total Cost 349,474 324,416 308,742 313,278 326,998 347,394 351,795 -0.44%
-
Net Worth 143,703 137,994 134,335 127,756 85,145 85,242 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 1,064 1,064 1,064 - - -
Div Payout % 11.65% 4.51% 4.85% 5.11% 5.62% - - -
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 143,703 137,994 134,335 127,756 85,145 85,242 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 6.19% 6.84% 6.70% 6.29% 5.51% 3.21% 3.68% -
ROE 15.90% 17.08% 16.33% 16.31% 22.25% 13.45% 15.75% -
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 699.95 653.78 621.76 785.00 812.88 842.10 858.04 -12.70%
EPS 42.92 44.26 41.22 48.94 44.50 26.90 31.51 22.90%
DPS 5.00 2.00 2.00 2.50 2.50 0.00 0.00 -
NAPS 2.6999 2.5907 2.524 3.00 2.00 2.00 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 668.19 624.59 593.53 599.59 620.69 643.73 655.06 1.33%
EPS 40.97 42.29 39.35 37.38 33.98 20.56 24.05 42.68%
DPS 4.77 1.91 1.91 1.91 1.91 0.00 0.00 -
NAPS 2.5774 2.475 2.4094 2.2914 1.5271 1.5289 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 0.20 0.27 0.19 0.18 0.10 0.08 0.06 123.30%
P/EPS 3.24 4.00 2.94 2.86 1.75 2.60 1.71 53.17%
EY 30.88 25.01 34.07 34.96 57.05 38.43 58.35 -34.59%
DY 3.60 1.13 1.65 1.79 3.21 0.00 0.00 -
P/NAPS 0.51 0.68 0.48 0.47 0.39 0.35 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 0.28 0.26 0.24 0.21 0.16 0.09 0.08 130.69%
P/EPS 4.50 3.80 3.61 3.33 2.92 2.75 2.13 64.72%
EY 22.24 26.35 27.67 30.02 34.23 36.35 47.02 -39.32%
DY 2.59 1.19 1.34 1.53 1.92 0.00 0.00 -
P/NAPS 0.71 0.65 0.59 0.54 0.65 0.37 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