[HPI] YoY Quarter Result on 31-Aug-2009 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -20.51%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
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 106,419 88,337 100,102 78,017 70,567 55,333 47,397 14.42%
PBT 9,386 6,962 5,317 4,026 3,047 1,055 57 134.02%
Tax -1,714 -557 -867 -374 -117 -49 -51 79.59%
NP 7,672 6,405 4,450 3,652 2,930 1,006 6 229.27%
-
NP to SH 7,650 6,341 4,446 3,652 2,930 1,006 6 229.11%
-
Tax Rate 18.26% 8.00% 16.31% 9.29% 3.84% 4.64% 89.47% -
Total Cost 98,747 81,932 95,652 74,365 67,637 54,327 47,391 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 5.13% 4.84% 4.09% 4.00% 3.63% 1.49% 0.01% -
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 199.90 207.43 235.28 183.29 165.70 129.81 157.99 3.99%
EPS 14.37 14.89 10.45 8.58 6.88 2.36 0.02 199.12%
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 - 42,585
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 190.87 158.44 179.54 139.93 126.57 99.24 85.01 14.42%
EPS 13.72 11.37 7.97 6.55 5.26 1.80 0.01 233.16%
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 0.87 0.67 0.31 0.51 0.36 0.54 0.84 0.58%
P/EPS 12.11 9.40 7.08 10.84 8.72 29.66 6,600.00 -64.99%
EY 8.26 10.64 14.12 9.23 11.47 3.37 0.02 172.76%
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 0.96 0.79 0.22 0.48 0.45 0.46 0.51 11.11%
P/EPS 13.29 10.95 4.88 10.26 10.90 25.42 4,050.00 -61.43%
EY 7.52 9.13 20.49 9.75 9.17 3.93 0.02 168.53%
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