[HPI] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 5.73%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 390,632 334,298 348,032 291,921 253,341 202,295 179,440 13.83%
PBT 29,412 24,413 15,407 13,155 11,674 412 478 98.63%
Tax -5,069 -3,393 -2,980 -1,194 -1,274 -374 -421 51.36%
NP 24,343 21,020 12,427 11,961 10,400 38 57 174.29%
-
NP to SH 24,152 20,841 12,423 11,961 10,400 38 57 173.93%
-
Tax Rate 17.23% 13.90% 19.34% 9.08% 10.91% 90.78% 88.08% -
Total Cost 366,289 313,278 335,605 279,960 242,941 202,257 179,383 12.62%
-
Net Worth 149,198 127,756 108,737 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 2,661 1,064 - - - - - -
Div Payout % 11.02% 5.11% - - - - - -
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 149,198 127,756 108,737 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 6.23% 6.29% 3.57% 4.10% 4.11% 0.02% 0.03% -
ROE 16.19% 16.31% 11.42% 13.11% 12.89% 0.06% 0.11% -
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 733.78 785.00 818.02 685.84 594.88 474.57 598.13 3.46%
EPS 45.37 48.94 29.20 28.10 24.42 0.09 0.19 148.97%
DPS 5.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8026 3.00 2.5558 2.1432 1.8947 1.5849 1.7436 8.22%
Adjusted Per Share Value based on latest NOSH - 53,235
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 700.62 599.59 624.22 523.58 454.38 362.83 321.84 13.83%
EPS 43.32 37.38 22.28 21.45 18.65 0.07 0.10 174.94%
DPS 4.77 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.676 2.2914 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 0.24 0.18 0.09 0.14 0.10 0.15 0.22 1.46%
P/EPS 3.84 2.86 2.53 3.31 2.46 785.24 694.74 -57.93%
EY 26.07 34.96 39.46 30.22 40.70 0.13 0.14 138.87%
DY 2.87 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 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 0.26 0.21 0.06 0.13 0.13 0.13 0.14 10.86%
P/EPS 4.21 3.33 1.75 3.13 3.07 673.06 426.32 -53.66%
EY 23.75 30.02 57.25 31.93 32.56 0.15 0.23 116.52%
DY 2.62 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 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