[HPI] YoY TTM Result on 28-Feb-2010 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
05-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 7.46%
YoY- 105.63%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 416,297 348,239 358,911 308,875 275,118 228,454 187,783 14.18%
PBT 33,848 26,274 16,876 14,173 12,513 6,268 155 145.29%
Tax -5,836 -2,451 -5,359 -1,083 -560 -1,609 -238 70.40%
NP 28,012 23,823 11,517 13,090 11,953 4,659 -83 -
-
NP to SH 27,872 23,576 11,465 13,090 11,953 4,659 -83 -
-
Tax Rate 17.24% 9.33% 31.76% 7.64% 4.48% 25.67% 153.55% -
Total Cost 388,285 324,416 347,394 295,785 263,165 223,795 187,866 12.85%
-
Net Worth 160,459 137,994 85,242 95,830 85,638 75,259 71,514 14.41%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 2,661 1,064 - - - - - -
Div Payout % 9.55% 4.51% - - - - - -
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 160,459 137,994 85,242 95,830 85,638 75,259 71,514 14.41%
NOSH 55,800 53,265 42,621 42,599 42,578 42,589 45,000 3.64%
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 6.73% 6.84% 3.21% 4.24% 4.34% 2.04% -0.04% -
ROE 17.37% 17.08% 13.45% 13.66% 13.96% 6.19% -0.12% -
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 746.05 653.78 842.10 725.08 646.14 536.41 417.30 10.16%
EPS 49.95 44.26 26.90 30.73 28.07 10.94 -0.18 -
DPS 4.77 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8756 2.5907 2.00 2.2496 2.0113 1.7671 1.5892 10.38%
Adjusted Per Share Value based on latest NOSH - 53,265
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 746.66 624.59 643.73 553.99 493.44 409.75 336.80 14.18%
EPS 49.99 42.29 20.56 23.48 21.44 8.36 -0.15 -
DPS 4.77 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.878 2.475 1.5289 1.7188 1.536 1.3498 1.2827 14.41%
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 0.34 0.27 0.08 0.11 0.13 0.11 0.37 -1.39%
P/EPS 5.01 4.00 2.60 2.67 3.03 5.58 -845.78 -
EY 19.98 25.01 38.43 37.47 33.03 17.93 -0.12 -
DY 1.91 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.35 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 0.50 0.26 0.09 0.11 0.13 0.12 0.35 6.12%
P/EPS 7.41 3.80 2.75 2.60 2.92 5.94 -802.41 -
EY 13.50 26.35 36.35 38.41 34.24 16.83 -0.12 -
DY 1.29 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.37 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