[HPI] YoY Annualized Quarter 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- -1.7%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 418,450 352,896 383,178 304,612 282,780 232,638 191,026 13.95%
PBT 32,994 28,888 23,658 15,980 12,664 8,602 606 94.62%
Tax -5,508 -3,810 -4,666 -598 -606 -1,532 -184 76.16%
NP 27,486 25,078 18,992 15,382 12,058 7,070 422 100.52%
-
NP to SH 27,384 24,932 18,944 15,382 12,058 7,070 422 100.39%
-
Tax Rate 16.69% 13.19% 19.72% 3.74% 4.79% 17.81% 30.36% -
Total Cost 390,964 327,818 364,186 289,230 270,722 225,568 190,604 12.71%
-
Net Worth 153,092 134,347 85,179 93,446 83,371 70,052 68,336 14.38%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 153,092 134,347 85,179 93,446 83,371 70,052 68,336 14.38%
NOSH 53,234 53,228 42,589 42,585 42,577 42,590 39,074 5.28%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 6.57% 7.11% 4.96% 5.05% 4.26% 3.04% 0.22% -
ROE 17.89% 18.56% 22.24% 16.46% 14.46% 10.09% 0.62% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 786.05 662.99 899.69 715.29 664.15 546.22 488.88 8.23%
EPS 51.44 46.84 35.58 36.12 28.32 16.60 1.08 90.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8758 2.524 2.00 2.1943 1.9581 1.6448 1.7489 8.63%
Adjusted Per Share Value based on latest NOSH - 53,223
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 750.52 632.94 687.25 546.34 507.18 417.25 342.62 13.95%
EPS 49.11 44.72 33.98 27.59 21.63 12.68 0.76 100.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7458 2.4096 1.5278 1.676 1.4953 1.2564 1.2257 14.38%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 2.03 1.21 0.54 1.02 0.78 0.63 1.23 -
P/RPS 0.26 0.18 0.06 0.14 0.12 0.12 0.25 0.65%
P/EPS 3.95 2.58 1.21 2.82 2.75 3.80 113.89 -42.87%
EY 25.34 38.71 82.37 35.41 36.31 26.35 0.88 75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.27 0.46 0.40 0.38 0.70 0.23%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 27/01/11 20/01/10 06/01/09 11/01/08 18/01/07 12/01/06 18/01/05 -
Price 2.28 1.49 0.67 1.00 0.82 0.47 1.31 -
P/RPS 0.29 0.22 0.07 0.14 0.12 0.09 0.27 1.19%
P/EPS 4.43 3.18 1.51 2.77 2.90 2.83 121.30 -42.38%
EY 22.56 31.44 66.39 36.12 34.54 35.32 0.82 73.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.34 0.46 0.42 0.29 0.75 0.86%

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