[HPI] QoQ TTM Result on 31-May-2009 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 65.25%
YoY- 62.92%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 348,239 330,921 334,298 346,063 358,911 365,230 348,032 0.03%
PBT 26,274 25,454 24,413 22,768 16,876 17,956 15,407 42.87%
Tax -2,451 -3,275 -3,393 -3,703 -5,359 -4,521 -2,980 -12.24%
NP 23,823 22,179 21,020 19,065 11,517 13,435 12,427 54.50%
-
NP to SH 23,576 21,940 20,841 18,946 11,465 13,411 12,423 53.46%
-
Tax Rate 9.33% 12.87% 13.90% 16.26% 31.76% 25.18% 19.34% -
Total Cost 324,416 308,742 313,278 326,998 347,394 351,795 335,605 -2.24%
-
Net Worth 137,994 134,335 127,756 85,145 85,242 85,131 108,737 17.26%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 1,064 1,064 1,064 1,064 - - - -
Div Payout % 4.51% 4.85% 5.11% 5.62% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 137,994 134,335 127,756 85,145 85,242 85,131 108,737 17.26%
NOSH 53,265 53,223 42,585 42,572 42,621 42,565 42,545 16.20%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 6.84% 6.70% 6.29% 5.51% 3.21% 3.68% 3.57% -
ROE 17.08% 16.33% 16.31% 22.25% 13.45% 15.75% 11.42% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 653.78 621.76 785.00 812.88 842.10 858.04 818.02 -13.91%
EPS 44.26 41.22 48.94 44.50 26.90 31.51 29.20 32.05%
DPS 2.00 2.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.5907 2.524 3.00 2.00 2.00 2.00 2.5558 0.91%
Adjusted Per Share Value based on latest NOSH - 42,572
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 624.59 593.53 599.59 620.69 643.73 655.06 624.22 0.03%
EPS 42.29 39.35 37.38 33.98 20.56 24.05 22.28 53.48%
DPS 1.91 1.91 1.91 1.91 0.00 0.00 0.00 -
NAPS 2.475 2.4094 2.2914 1.5271 1.5289 1.5269 1.9503 17.26%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.77 1.21 1.40 0.78 0.70 0.54 0.74 -
P/RPS 0.27 0.19 0.18 0.10 0.08 0.06 0.09 108.42%
P/EPS 4.00 2.94 2.86 1.75 2.60 1.71 2.53 35.82%
EY 25.01 34.07 34.96 57.05 38.43 58.35 39.46 -26.27%
DY 1.13 1.65 1.79 3.21 0.00 0.00 0.00 -
P/NAPS 0.68 0.48 0.47 0.39 0.35 0.27 0.29 76.77%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 05/04/10 20/01/10 28/10/09 06/08/09 27/04/09 06/01/09 29/10/08 -
Price 1.68 1.49 1.63 1.30 0.74 0.67 0.51 -
P/RPS 0.26 0.24 0.21 0.16 0.09 0.08 0.06 166.51%
P/EPS 3.80 3.61 3.33 2.92 2.75 2.13 1.75 67.92%
EY 26.35 27.67 30.02 34.23 36.35 47.02 57.25 -40.47%
DY 1.19 1.34 1.53 1.92 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.54 0.65 0.37 0.34 0.20 119.88%

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