[HPI] YoY Quarter Result on 31-May-2011 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -9.49%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 114,976 101,642 77,331 90,179 73,107 63,754 54,101 13.38%
PBT 7,088 8,919 8,205 2,313 2,370 2,707 -707 -
Tax -789 -1,622 -161 -1,817 -413 -36 -439 10.25%
NP 6,299 7,297 8,044 496 1,957 2,671 -1,146 -
-
NP to SH 6,278 7,244 7,977 496 1,957 2,671 -1,146 -
-
Tax Rate 11.13% 18.19% 1.96% 78.56% 17.43% 1.33% - -
Total Cost 108,677 94,345 69,287 89,683 71,150 61,083 55,247 11.93%
-
Net Worth 174,083 143,703 85,145 85,141 86,673 76,632 66,557 17.37%
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 % - 36.74% 13.34% - - - - -
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 174,083 143,703 85,145 85,141 86,673 76,632 66,557 17.37%
NOSH 55,754 53,225 42,572 42,570 42,543 42,599 42,602 4.58%
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 5.48% 7.18% 10.40% 0.55% 2.68% 4.19% -2.12% -
ROE 3.61% 5.04% 9.37% 0.58% 2.26% 3.49% -1.72% -
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 206.22 190.96 181.64 211.83 171.84 149.66 126.99 8.41%
EPS 11.26 13.61 14.99 1.16 4.60 6.27 -2.69 -
DPS 0.00 5.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 3.1223 2.6999 2.00 2.00 2.0373 1.7989 1.5623 12.22%
Adjusted Per Share Value based on latest NOSH - 55,754
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 206.22 182.30 138.70 161.74 131.12 114.35 97.03 13.38%
EPS 11.26 12.99 14.31 0.89 3.51 4.79 -2.06 -
DPS 0.00 4.77 1.91 0.00 0.00 0.00 0.00 -
NAPS 3.1223 2.5774 1.5271 1.5271 1.5546 1.3745 1.1938 17.37%
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 1.52 0.73 0.43 0.40 0.45 0.41 0.64 15.50%
P/EPS 27.89 10.21 4.16 72.95 16.96 9.89 -30.11 -
EY 3.59 9.79 24.02 1.37 5.90 10.11 -3.32 -
DY 0.00 3.60 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.51 0.39 0.43 0.38 0.34 0.52 11.69%
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 2.11 1.01 0.72 0.34 0.72 0.35 0.69 20.46%
P/EPS 38.72 14.18 6.94 60.94 26.74 8.29 -32.71 -
EY 2.58 7.05 14.41 1.64 3.74 12.06 -3.06 -
DY 0.00 2.59 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.71 0.65 0.36 0.60 0.29 0.56 16.49%

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