[HPI] YoY TTM Result on 30-Nov-2009 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 5.27%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 405,328 330,921 365,230 295,387 263,178 215,165 186,020 13.85%
PBT 28,969 25,454 17,956 13,834 11,713 3,412 519 95.43%
Tax -4,761 -3,275 -4,521 -933 -743 -1,050 -435 48.97%
NP 24,208 22,179 13,435 12,901 10,970 2,362 84 156.89%
-
NP to SH 24,068 21,940 13,411 12,901 10,970 2,362 84 156.64%
-
Tax Rate 16.43% 12.87% 25.18% 6.74% 6.34% 30.77% 83.82% -
Total Cost 381,120 308,742 351,795 282,486 252,208 212,803 185,936 12.70%
-
Net Worth 153,088 134,335 85,131 93,390 83,353 70,028 68,947 14.21%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 2,661 1,064 - - - - - -
Div Payout % 11.06% 4.85% - - - - - -
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 153,088 134,335 85,131 93,390 83,353 70,028 68,947 14.21%
NOSH 53,233 53,223 42,565 42,560 42,568 42,575 39,423 5.13%
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 5.97% 6.70% 3.68% 4.37% 4.17% 1.10% 0.05% -
ROE 15.72% 16.33% 15.75% 13.81% 13.16% 3.37% 0.12% -
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 761.42 621.76 858.04 694.04 618.24 505.37 471.86 8.29%
EPS 45.21 41.22 31.51 30.31 25.77 5.55 0.21 144.71%
DPS 5.00 2.00 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 - 53,223
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 726.98 593.53 655.06 529.80 472.03 385.91 333.64 13.85%
EPS 43.17 39.35 24.05 23.14 19.68 4.24 0.15 156.83%
DPS 4.77 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7457 2.4094 1.5269 1.675 1.495 1.256 1.2366 14.21%
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 0.27 0.19 0.06 0.15 0.13 0.12 0.26 0.63%
P/EPS 4.49 2.94 1.71 3.36 3.03 11.36 577.27 -55.47%
EY 22.27 34.07 58.35 29.72 33.04 8.81 0.17 125.27%
DY 2.46 1.65 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 0.30 0.24 0.08 0.14 0.13 0.09 0.28 1.15%
P/EPS 5.04 3.61 2.13 3.30 3.18 8.47 614.81 -55.07%
EY 19.83 27.67 47.02 30.31 31.43 11.80 0.16 123.20%
DY 2.19 1.34 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