[HPI] YoY Cumulative 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- 15.8%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 314,655 270,909 268,683 238,990 211,364 174,353 140,259 14.40%
PBT 24,929 18,068 14,563 11,803 9,806 6,975 119 143.60%
Tax -4,214 -2,290 -3,542 -670 -524 -1,170 64 -
NP 20,715 15,778 11,021 11,133 9,282 5,805 183 119.86%
-
NP to SH 20,628 15,598 10,969 11,133 9,282 5,805 183 119.70%
-
Tax Rate 16.90% 12.67% 24.32% 5.68% 5.34% 16.77% -53.78% -
Total Cost 293,940 255,131 257,662 227,857 202,082 168,548 140,076 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 12.86% 11.31% 9.26% 11.62% 10.84% 7.71% 0.27% -
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 564.08 508.89 630.99 561.14 496.42 409.38 329.57 9.36%
EPS 36.98 29.30 25.76 26.14 21.80 13.63 0.43 110.02%
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 564.35 485.89 481.90 428.64 379.10 312.71 251.56 14.40%
EPS 37.00 27.98 19.67 19.97 16.65 10.41 0.33 119.51%
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 0.44 0.35 0.11 0.15 0.17 0.15 0.47 -1.09%
P/EPS 6.76 6.04 2.72 3.14 3.90 4.48 362.79 -48.49%
EY 14.79 16.55 36.80 31.88 25.65 22.34 0.28 93.64%
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 0.66 0.33 0.12 0.14 0.17 0.16 0.45 6.58%
P/EPS 10.01 5.73 2.87 3.06 3.76 4.77 344.19 -44.53%
EY 9.99 17.44 34.81 32.68 26.59 20.97 0.29 80.33%
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