[HPI] YoY Quarter Result on 28-Feb-2011 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 14.8%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 105,430 94,461 77,143 83,462 69,974 58,034 44,745 15.34%
PBT 8,432 3,553 2,733 3,813 3,474 2,674 -182 -
Tax -1,460 -385 -1,209 -371 -221 -404 155 -
NP 6,972 3,168 1,524 3,442 3,253 2,270 -27 -
-
NP to SH 6,936 3,132 1,496 3,442 3,253 2,270 -27 -
-
Tax Rate 17.31% 10.84% 44.24% 9.73% 6.36% 15.11% - -
Total Cost 98,458 91,293 75,619 80,020 66,721 55,764 44,772 14.02%
-
Net Worth 160,459 137,994 118,567 95,830 85,638 75,259 71,514 14.41%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 160,459 137,994 118,567 95,830 85,638 75,259 71,514 14.41%
NOSH 55,800 53,265 42,621 42,599 42,578 42,589 45,000 3.64%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 6.61% 3.35% 1.98% 4.12% 4.65% 3.91% -0.06% -
ROE 4.32% 2.27% 1.26% 3.59% 3.80% 3.02% -0.04% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 188.94 177.34 181.00 195.92 164.34 136.26 99.43 11.28%
EPS 12.43 5.88 3.51 8.08 7.64 5.33 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8756 2.5907 2.7819 2.2496 2.0113 1.7671 1.5892 10.38%
Adjusted Per Share Value based on latest NOSH - 55,800
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 189.10 169.42 138.36 149.69 125.50 104.09 80.25 15.34%
EPS 12.44 5.62 2.68 6.17 5.83 4.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.878 2.475 2.1266 1.7188 1.536 1.3498 1.2827 14.41%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 2.50 1.77 0.70 0.82 0.85 0.61 1.56 -
P/RPS 1.32 1.00 0.39 0.42 0.52 0.45 1.57 -2.84%
P/EPS 20.11 30.10 19.94 10.15 11.13 11.44 -2,600.00 -
EY 4.97 3.32 5.01 9.85 8.99 8.74 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.25 0.36 0.42 0.35 0.98 -1.96%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 22/04/11 05/04/10 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 -
Price 3.70 1.68 0.74 0.80 0.82 0.65 1.48 -
P/RPS 1.96 0.95 0.41 0.41 0.50 0.48 1.49 4.67%
P/EPS 29.77 28.57 21.08 9.90 10.73 12.20 -2,466.67 -
EY 3.36 3.50 4.74 10.10 9.32 8.20 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.27 0.36 0.41 0.37 0.93 5.60%

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