HPI RESOURCES BHD

KLSE (MYR): HPI (7919)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

4.36

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 430,104 429,631 430,104 372,369 345,393 329,560 284,471 238,107 194,360 170,557 143,628 129,560 14.25%
PBT 32,017 32,017 32,017 27,081 22,768 14,116 12,176 9,682 -589 57 -4,637 4,103 25.62%
Tax -5,003 -5,003 -5,003 -3,991 -3,703 -2,487 -937 -1,206 -376 -467 369 -646 25.52%
NP 27,014 27,014 27,014 23,090 19,065 11,629 11,239 8,476 -965 -410 -4,268 3,457 25.64%
-
NP to SH 26,907 26,906 26,907 22,783 18,974 11,629 11,239 8,476 -965 -410 -4,268 3,457 25.59%
-
Tax Rate 15.63% 15.63% 15.63% 14.74% 16.26% 17.62% 7.70% 12.46% - 819.30% - 15.74% -
Total Cost 403,090 402,617 403,090 349,279 326,328 317,931 273,232 229,631 195,325 170,967 147,896 126,103 13.77%
-
Net Worth 174,153 174,083 174,153 136,929 99,096 102,561 86,764 76,620 69,322 68,195 68,597 77,540 9.40%
Dividend
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - 2,661 1,064 - - - - - - 774 -
Div Payout % - - - 11.68% 5.61% - - - - - - 22.40% -
Equity
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 174,153 174,083 174,153 136,929 99,096 102,561 86,764 76,620 69,322 68,195 68,597 77,540 9.40%
NOSH 55,777 55,754 55,777 53,232 42,583 42,586 42,588 42,592 42,654 38,679 38,668 38,712 4.13%
Ratio Analysis
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 6.28% 6.29% 6.28% 6.20% 5.52% 3.53% 3.95% 3.56% -0.50% -0.24% -2.97% 2.67% -
ROE 15.45% 15.46% 15.45% 16.64% 19.15% 11.34% 12.95% 11.06% -1.39% -0.60% -6.22% 4.46% -
Per Share
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 771.11 770.57 771.11 699.52 811.09 773.86 667.96 559.03 455.66 440.95 371.43 334.67 9.71%
EPS 48.24 48.26 48.24 42.80 35.65 27.31 26.39 19.90 -2.27 -1.06 -11.03 8.93 20.59%
DPS 0.00 0.00 0.00 5.00 2.50 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.1223 3.1223 3.1223 2.5723 2.3271 2.4083 2.0373 1.7989 1.6252 1.7631 1.774 2.003 5.05%
Adjusted Per Share Value based on latest NOSH - 55,777
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 771.42 770.57 771.42 667.87 619.48 591.09 510.22 427.06 348.60 305.91 257.61 232.37 14.25%
EPS 48.26 48.26 48.26 40.86 34.03 20.86 20.16 15.20 -1.73 -0.74 -7.65 6.20 25.59%
DPS 0.00 0.00 0.00 4.77 1.91 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
NAPS 3.1236 3.1223 3.1236 2.4559 1.7774 1.8395 1.5562 1.3742 1.2433 1.2231 1.2303 1.3907 9.40%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/05/11 31/05/11 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - -
Price 3.14 3.14 3.14 1.39 0.78 0.85 0.78 0.62 0.81 1.34 0.70 0.00 -
P/RPS 0.41 0.41 0.41 0.20 0.10 0.11 0.12 0.11 0.18 0.30 0.19 0.00 -
P/EPS 6.51 6.51 6.51 3.25 1.75 3.11 2.96 3.12 -35.80 -126.42 -6.34 0.00 -
EY 15.36 15.37 15.36 30.79 57.12 32.13 33.83 32.10 -2.79 -0.79 -15.77 0.00 -
DY 0.00 0.00 0.00 3.60 3.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.01 0.54 0.34 0.35 0.38 0.34 0.50 0.76 0.39 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/11 29/07/11 29/07/11 27/07/10 06/08/09 30/07/08 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 -
Price 4.36 4.36 4.36 1.93 1.30 0.71 1.23 0.52 0.88 1.27 0.93 0.00 -
P/RPS 0.57 0.57 0.57 0.28 0.16 0.09 0.18 0.09 0.19 0.29 0.25 0.00 -
P/EPS 9.04 9.03 9.04 4.51 2.92 2.60 4.66 2.61 -38.90 -119.81 -8.43 0.00 -
EY 11.06 11.07 11.06 22.18 34.27 38.46 21.46 38.27 -2.57 -0.83 -11.87 0.00 -
DY 0.00 0.00 0.00 2.59 1.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.40 0.75 0.56 0.29 0.60 0.29 0.54 0.72 0.52 0.00 -

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