[HPI] YoY TTM Result on 31-May-2010 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -3.11%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 429,631 372,550 346,063 325,947 284,471 238,107 194,359 14.12%
PBT 32,017 26,988 22,768 14,116 12,176 9,682 -586 -
Tax -5,003 -3,912 -3,703 -2,487 -937 -1,206 -376 53.90%
NP 27,014 23,076 19,065 11,629 11,239 8,476 -962 -
-
NP to SH 26,906 22,843 18,946 11,629 11,239 8,476 -962 -
-
Tax Rate 15.63% 14.50% 16.26% 17.62% 7.70% 12.46% - -
Total Cost 402,617 349,474 326,998 314,318 273,232 229,631 195,321 12.80%
-
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 % - 11.65% 5.62% - - - - -
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 6.29% 6.19% 5.51% 3.57% 3.95% 3.56% -0.49% -
ROE 15.46% 15.90% 22.25% 13.66% 12.97% 11.06% -1.45% -
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 770.57 699.95 812.88 765.66 668.66 558.94 456.22 9.12%
EPS 48.26 42.92 44.50 27.32 26.42 19.90 -2.26 -
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 - 53,225
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 770.57 668.19 620.69 584.61 510.22 427.06 348.60 14.12%
EPS 48.26 40.97 33.98 20.86 20.16 15.20 -1.73 -
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 0.41 0.20 0.10 0.11 0.12 0.11 0.18 14.69%
P/EPS 6.51 3.24 1.75 3.11 2.95 3.12 -35.87 -
EY 15.37 30.88 57.05 32.14 33.87 32.09 -2.79 -
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 0.57 0.28 0.16 0.09 0.18 0.09 0.19 20.08%
P/EPS 9.03 4.50 2.92 2.60 4.66 2.61 -38.97 -
EY 11.07 22.24 34.23 38.47 21.48 38.26 -2.57 -
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