[HPI] YoY Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 46.06%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 430,104 372,369 345,393 329,560 284,471 238,107 194,360 14.14%
PBT 32,017 27,081 22,768 14,116 12,176 9,682 -589 -
Tax -5,003 -3,991 -3,703 -2,487 -937 -1,206 -376 53.90%
NP 27,014 23,090 19,065 11,629 11,239 8,476 -965 -
-
NP to SH 26,907 22,783 18,974 11,629 11,239 8,476 -965 -
-
Tax Rate 15.63% 14.74% 16.26% 17.62% 7.70% 12.46% - -
Total Cost 403,090 349,279 326,328 317,931 273,232 229,631 195,325 12.82%
-
Net Worth 174,153 136,929 99,096 102,561 86,764 76,620 69,322 16.58%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - 2,661 1,064 - - - - -
Div Payout % - 11.68% 5.61% - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 174,153 136,929 99,096 102,561 86,764 76,620 69,322 16.58%
NOSH 55,777 53,232 42,583 42,586 42,588 42,592 42,654 4.56%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 6.28% 6.20% 5.52% 3.53% 3.95% 3.56% -0.50% -
ROE 15.45% 16.64% 19.15% 11.34% 12.95% 11.06% -1.39% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 771.11 699.52 811.09 773.86 667.96 559.03 455.66 9.15%
EPS 48.24 42.80 35.65 27.31 26.39 19.90 -2.27 -
DPS 0.00 5.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 3.1223 2.5723 2.3271 2.4083 2.0373 1.7989 1.6252 11.49%
Adjusted Per Share Value based on latest NOSH - 53,225
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 771.42 667.87 619.48 591.09 510.22 427.06 348.60 14.14%
EPS 48.26 40.86 34.03 20.86 20.16 15.20 -1.73 -
DPS 0.00 4.77 1.91 0.00 0.00 0.00 0.00 -
NAPS 3.1236 2.4559 1.7774 1.8395 1.5562 1.3742 1.2433 16.58%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 3.14 1.39 0.78 0.85 0.78 0.62 0.81 -
P/RPS 0.41 0.20 0.10 0.11 0.12 0.11 0.18 14.69%
P/EPS 6.51 3.25 1.75 3.11 2.96 3.12 -35.80 -
EY 15.36 30.79 57.12 32.13 33.83 32.10 -2.79 -
DY 0.00 3.60 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.54 0.34 0.35 0.38 0.34 0.50 12.42%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 29/07/11 27/07/10 06/08/09 30/07/08 24/07/07 24/07/06 28/07/05 -
Price 4.36 1.93 1.30 0.71 1.23 0.52 0.88 -
P/RPS 0.57 0.28 0.16 0.09 0.18 0.09 0.19 20.08%
P/EPS 9.04 4.51 2.92 2.60 4.66 2.61 -38.90 -
EY 11.06 22.18 34.27 38.46 21.46 38.27 -2.57 -
DY 0.00 2.59 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.75 0.56 0.29 0.60 0.29 0.54 17.19%

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