[HPI] YoY Annualized Quarter 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- -22.8%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 419,540 361,212 358,244 318,653 281,818 232,470 187,012 14.40%
PBT 33,238 24,090 19,417 15,737 13,074 9,300 158 143.77%
Tax -5,618 -3,053 -4,722 -893 -698 -1,560 85 -
NP 27,620 21,037 14,694 14,844 12,376 7,740 244 119.86%
-
NP to SH 27,504 20,797 14,625 14,844 12,376 7,740 244 119.70%
-
Tax Rate 16.90% 12.67% 24.32% 5.67% 5.34% 16.77% -53.80% -
Total Cost 391,920 340,174 343,549 303,809 269,442 224,730 186,768 13.14%
-
Net Worth 160,405 137,917 118,457 95,810 85,637 75,260 67,633 15.47%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 160,405 137,917 118,457 95,810 85,637 75,260 67,633 15.47%
NOSH 55,781 53,235 42,581 42,589 42,577 42,589 42,558 4.61%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 6.58% 5.82% 4.10% 4.66% 4.39% 3.33% 0.13% -
ROE 17.15% 15.08% 12.35% 15.49% 14.45% 10.28% 0.36% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 752.11 678.52 841.31 748.19 661.89 545.84 439.43 9.36%
EPS 49.31 39.07 34.35 34.85 29.07 18.17 0.57 110.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8756 2.5907 2.7819 2.2496 2.0113 1.7671 1.5892 10.38%
Adjusted Per Share Value based on latest NOSH - 42,621
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 752.47 647.86 642.53 571.53 505.46 416.95 335.42 14.40%
EPS 49.33 37.30 26.23 26.62 22.20 13.88 0.44 119.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.877 2.4736 2.1246 1.7184 1.536 1.3498 1.213 15.47%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 2.50 1.77 0.70 0.82 0.85 0.61 1.56 -
P/RPS 0.33 0.26 0.08 0.11 0.13 0.11 0.36 -1.43%
P/EPS 5.07 4.53 2.04 2.35 2.92 3.36 272.09 -48.49%
EY 19.72 22.07 49.07 42.50 34.20 29.79 0.37 93.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.25 0.36 0.42 0.35 0.98 -1.96%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 22/04/11 05/04/10 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 -
Price 3.70 1.68 0.74 0.80 0.82 0.65 1.48 -
P/RPS 0.49 0.25 0.09 0.11 0.12 0.12 0.34 6.27%
P/EPS 7.50 4.30 2.15 2.30 2.82 3.58 258.14 -44.53%
EY 13.33 23.25 46.41 43.57 35.45 27.96 0.39 80.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.27 0.36 0.41 0.37 0.93 5.60%

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