[HPI] YoY Cumulative Quarter Result on 30-Nov-2008 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 113.05%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 209,225 176,448 191,589 152,306 141,390 116,319 95,513 13.95%
PBT 16,497 14,444 11,829 7,990 6,332 4,301 303 94.62%
Tax -2,754 -1,905 -2,333 -299 -303 -766 -92 76.16%
NP 13,743 12,539 9,496 7,691 6,029 3,535 211 100.52%
-
NP to SH 13,692 12,466 9,472 7,691 6,029 3,535 211 100.39%
-
Tax Rate 16.69% 13.19% 19.72% 3.74% 4.79% 17.81% 30.36% -
Total Cost 195,482 163,909 182,093 144,615 135,361 112,784 95,302 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 8.94% 9.28% 11.12% 8.23% 7.23% 5.05% 0.31% -
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 393.02 331.49 449.85 357.64 332.08 273.11 244.44 8.23%
EPS 25.72 23.42 17.79 18.06 14.16 8.30 0.54 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 - 42,565
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 375.26 316.47 343.63 273.17 253.59 208.63 171.31 13.95%
EPS 24.56 22.36 16.99 13.79 10.81 6.34 0.38 100.26%
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 0.52 0.37 0.12 0.29 0.23 0.23 0.50 0.65%
P/EPS 7.89 5.17 2.43 5.65 5.51 7.59 227.78 -42.89%
EY 12.67 19.36 41.19 17.71 18.15 13.17 0.44 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 0.58 0.45 0.15 0.28 0.25 0.17 0.54 1.19%
P/EPS 8.86 6.36 3.01 5.54 5.79 5.66 242.59 -42.38%
EY 11.28 15.72 33.19 18.06 17.27 17.66 0.41 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