[HPI] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 34.31%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 425,676 353,348 400,408 312,068 282,268 221,332 189,588 14.42%
PBT 37,544 27,848 21,268 16,104 12,188 4,220 228 134.02%
Tax -6,856 -2,228 -3,468 -1,496 -468 -196 -204 79.59%
NP 30,688 25,620 17,800 14,608 11,720 4,024 24 229.27%
-
NP to SH 30,600 25,364 17,784 14,608 11,720 4,024 24 229.11%
-
Tax Rate 18.26% 8.00% 16.31% 9.29% 3.84% 4.64% 89.47% -
Total Cost 394,988 327,728 382,608 297,460 270,548 217,308 189,564 13.00%
-
Net Worth 149,198 130,946 108,737 91,223 80,689 67,559 52,308 19.07%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 149,198 130,946 108,737 91,223 80,689 67,559 52,308 19.07%
NOSH 53,235 42,585 42,545 42,564 42,587 42,627 30,000 10.02%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 7.21% 7.25% 4.45% 4.68% 4.15% 1.82% 0.01% -
ROE 20.51% 19.37% 16.35% 16.01% 14.52% 5.96% 0.05% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 799.60 829.74 941.13 733.17 662.80 519.23 631.96 3.99%
EPS 57.48 59.56 41.80 34.32 27.52 9.44 0.08 199.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8026 3.0749 2.5558 2.1432 1.8947 1.5849 1.7436 8.22%
Adjusted Per Share Value based on latest NOSH - 53,235
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 763.48 633.75 718.16 559.71 506.27 396.97 340.04 14.42%
EPS 54.88 45.49 31.90 26.20 21.02 7.22 0.04 233.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.676 2.3486 1.9503 1.6362 1.4472 1.2117 0.9382 19.07%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 -
Price 1.74 1.40 0.74 0.93 0.60 0.70 1.32 -
P/RPS 0.22 0.17 0.08 0.13 0.09 0.13 0.21 0.77%
P/EPS 3.03 2.35 1.77 2.71 2.18 7.42 1,650.00 -64.98%
EY 33.03 42.54 56.49 36.90 45.87 13.49 0.06 186.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.29 0.43 0.32 0.44 0.76 -3.33%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 27/10/10 28/10/09 29/10/08 23/10/07 31/10/06 27/10/05 27/10/04 -
Price 1.91 1.63 0.51 0.88 0.75 0.60 0.81 -
P/RPS 0.24 0.20 0.05 0.12 0.11 0.12 0.13 10.75%
P/EPS 3.32 2.74 1.22 2.56 2.73 6.36 1,012.50 -61.43%
EY 30.09 36.54 81.96 39.00 36.69 15.73 0.10 158.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.20 0.41 0.40 0.38 0.46 6.72%

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