Health and Plant Protein Group Ltd
Health and Plant Protein Group Limited does not have significant operations. Previously, it processed, produced, and marketed macadamia products to wholesale and retail customers in North America. The company was formerly known as Buderim Group Limited and changed its name to Health and Plant Protein Group Limited in December 2020. Health and Plant Protein Group Limited was founded in 1941 and is… Read more
Health and Plant Protein Group Ltd (HPP) - Net Assets
Latest net assets as of December 2024: AU$6.11 Million AUD
Based on the latest financial reports, Health and Plant Protein Group Ltd (HPP) has net assets worth AU$6.11 Million AUD as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$6.23 Million) and total liabilities (AU$125.00K). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$6.11 Million |
| % of Total Assets | 97.99% |
| Annual Growth Rate | -1.24% |
| 5-Year Change | -76.69% |
| 10-Year Change | -85.73% |
| Growth Volatility | 17.84 |
Health and Plant Protein Group Ltd - Net Assets Trend (1989–2023)
This chart illustrates how Health and Plant Protein Group Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Health and Plant Protein Group Ltd (1989–2023)
The table below shows the annual net assets of Health and Plant Protein Group Ltd from 1989 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | AU$6.15 Million | -15.59% |
| 2022-12-31 | AU$7.29 Million | -70.90% |
| 2021-12-31 | AU$25.04 Million | +19.68% |
| 2020-12-31 | AU$20.93 Million | -20.71% |
| 2019-12-31 | AU$26.39 Million | -27.22% |
| 2018-12-31 | AU$36.26 Million | +13.22% |
| 2017-12-31 | AU$32.02 Million | -23.50% |
| 2016-12-31 | AU$41.86 Million | +4.32% |
| 2015-12-31 | AU$40.13 Million | -6.88% |
| 2014-12-31 | AU$43.09 Million | +9.03% |
| 2013-12-31 | AU$39.52 Million | +14.61% |
| 2012-12-31 | AU$34.48 Million | +0.44% |
| 2011-12-31 | AU$34.33 Million | +21.18% |
| 2010-12-31 | AU$28.33 Million | -10.07% |
| 2009-12-31 | AU$31.51 Million | -12.27% |
| 2008-12-31 | AU$35.91 Million | +19.05% |
| 2007-12-31 | AU$30.17 Million | +9.02% |
| 2006-12-31 | AU$27.67 Million | +17.02% |
| 2005-12-31 | AU$23.65 Million | +4.35% |
| 2004-12-31 | AU$22.66 Million | +25.00% |
| 2003-12-31 | AU$18.13 Million | +2.06% |
| 2002-12-31 | AU$17.76 Million | +5.59% |
| 2001-12-31 | AU$16.82 Million | +4.06% |
| 2000-12-31 | AU$16.17 Million | -9.06% |
| 1999-12-31 | AU$17.78 Million | +12.36% |
| 1998-12-31 | AU$15.82 Million | +1.06% |
| 1997-12-31 | AU$15.66 Million | +6.12% |
| 1996-12-31 | AU$14.75 Million | +1.77% |
| 1995-12-31 | AU$14.50 Million | +3.74% |
| 1994-12-31 | AU$13.97 Million | +5.02% |
| 1993-12-31 | AU$13.30 Million | +19.74% |
| 1992-12-31 | AU$11.11 Million | +4.07% |
| 1991-12-31 | AU$10.68 Million | +8.50% |
| 1990-12-31 | AU$9.84 Million | +4.60% |
| 1989-12-31 | AU$9.41 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Health and Plant Protein Group Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 3670.4% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$60.10 Million | 977.08% |
| Other Comprehensive Income | AU$178.00K | 2.89% |
| Total Equity | AU$6.15 Million | 100.00% |
Health and Plant Protein Group Ltd Competitors by Market Cap
The table below lists competitors of Health and Plant Protein Group Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MW Trade S.A.
WAR:MWT
|
$449.05K |
|
Agrogalaxy Participacoes SA
SA:AGXY3
|
$449.10K |
|
LG Corp. Pfd. Series 1
KQ:003555
|
$449.53K |
|
Lingerie Fighting Championships Inc
PINK:BOTY
|
$449.55K |
|
The Berkeley Group Holdings plc
LSE:BKG
|
$448.06K |
|
Winchester Energy Limited
PINK:WCHEF
|
$447.61K |
|
CELANESE-A
MU:DG3
|
$447.07K |
|
BIOERA SPA
F:B2A
|
$446.90K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Health and Plant Protein Group Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 7,287,000 to 6,151,000, a change of -1,136,000 (-15.6%).
- Net loss of 801,000 reduced equity.
- Share repurchases of 393,000 reduced equity.
- Other comprehensive income increased equity by 178,000.
- Other factors decreased equity by 120,000.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-801.00K | -13.02% |
| Share Repurchases | AU$393.00K | -6.39% |
| Other Comprehensive Income | AU$178.00K | +2.89% |
| Other Changes | AU$-120.00K | -1.95% |
| Total Change | AU$- | -15.59% |
Book Value vs Market Value Analysis
This analysis compares Health and Plant Protein Group Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.82x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has increased from 0.03x to 0.82x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1989-12-31 | AU$1.50 | AU$0.04 | x |
| 1990-12-31 | AU$1.57 | AU$0.04 | x |
| 1991-12-31 | AU$1.70 | AU$0.04 | x |
| 1992-12-31 | AU$1.77 | AU$0.04 | x |
| 1993-12-31 | AU$2.10 | AU$0.04 | x |
| 1994-12-31 | AU$2.07 | AU$0.04 | x |
| 1995-12-31 | AU$2.11 | AU$0.04 | x |
| 1996-12-31 | AU$1.97 | AU$0.04 | x |
| 1997-12-31 | AU$2.22 | AU$0.04 | x |
| 1998-12-31 | AU$2.23 | AU$0.04 | x |
| 1999-12-31 | AU$2.29 | AU$0.04 | x |
| 2000-12-31 | AU$2.05 | AU$0.04 | x |
| 2001-12-31 | AU$2.13 | AU$0.04 | x |
| 2002-12-31 | AU$2.23 | AU$0.04 | x |
| 2003-12-31 | AU$2.19 | AU$0.04 | x |
| 2004-12-31 | AU$2.28 | AU$0.04 | x |
| 2005-12-31 | AU$2.19 | AU$0.04 | x |
| 2006-12-31 | AU$2.49 | AU$0.04 | x |
| 2007-12-31 | AU$2.71 | AU$0.04 | x |
| 2008-12-31 | AU$3.09 | AU$0.04 | x |
| 2009-12-31 | AU$2.13 | AU$0.04 | x |
| 2010-12-31 | AU$1.83 | AU$0.04 | x |
| 2011-12-31 | AU$1.68 | AU$0.04 | x |
| 2012-12-31 | AU$1.43 | AU$0.04 | x |
| 2013-12-31 | AU$1.77 | AU$0.04 | x |
| 2014-12-31 | AU$0.99 | AU$0.04 | x |
| 2015-12-31 | AU$0.87 | AU$0.04 | x |
| 2016-12-31 | AU$0.74 | AU$0.04 | x |
| 2017-12-31 | AU$0.41 | AU$0.04 | x |
| 2018-12-31 | AU$0.40 | AU$0.04 | x |
| 2019-12-31 | AU$0.29 | AU$0.04 | x |
| 2020-12-31 | AU$0.20 | AU$0.04 | x |
| 2021-12-31 | AU$0.20 | AU$0.04 | x |
| 2022-12-31 | AU$0.06 | AU$0.04 | x |
| 2023-12-31 | AU$0.05 | AU$0.04 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Health and Plant Protein Group Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -13.02%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1357.63%
- • Asset Turnover: 0.01x
- • Equity Multiplier: 1.02x
- Recent ROE (-13.02%) is below the historical average (-6.54%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1989 | 3.56% | 2.50% | 1.09x | 1.30x | AU$-605.80K |
| 1990 | 12.36% | 7.75% | 1.13x | 1.41x | AU$231.90K |
| 1991 | 12.03% | 8.92% | 0.99x | 1.37x | AU$216.30K |
| 1992 | 12.45% | 8.43% | 0.94x | 1.58x | AU$271.80K |
| 1993 | 10.47% | 8.93% | 0.77x | 1.52x | AU$62.50K |
| 1994 | 9.98% | 7.79% | 0.91x | 1.40x | AU$-2.30K |
| 1995 | 4.90% | 4.04% | 0.86x | 1.41x | AU$-738.60K |
| 1996 | 8.07% | 6.54% | 0.88x | 1.40x | AU$-285.30K |
| 1998 | 4.54% | 2.84% | 1.12x | 1.42x | AU$-863.20K |
| 1999 | 6.16% | 0.00% | 0.00x | 1.59x | AU$-682.80K |
| 2000 | -9.96% | -5.50% | 1.04x | 1.75x | AU$-3.23 Million |
| 2001 | 7.63% | 4.26% | 1.06x | 1.69x | AU$-398.30K |
| 2002 | 4.33% | 2.55% | 1.06x | 1.60x | AU$-1.01 Million |
| 2003 | 2.78% | 1.66% | 1.05x | 1.60x | AU$-1.31 Million |
| 2004 | -0.61% | -0.37% | 0.95x | 1.74x | AU$-2.28 Million |
| 2005 | 2.38% | 1.17% | 1.05x | 1.94x | AU$-1.72 Million |
| 2006 | -0.61% | -0.34% | 0.96x | 1.86x | AU$-2.85 Million |
| 2007 | 2.29% | 1.33% | 0.78x | 2.20x | AU$-2.26 Million |
| 2008 | 5.59% | 2.76% | 0.85x | 2.39x | AU$-1.59 Million |
| 2009 | -5.28% | -1.90% | 1.13x | 2.47x | AU$-4.97 Million |
| 2010 | -6.94% | -2.28% | 1.20x | 2.53x | AU$-4.80 Million |
| 2011 | 4.49% | 1.95% | 1.14x | 2.01x | AU$-1.89 Million |
| 2012 | 5.34% | 2.40% | 1.11x | 2.00x | AU$-1.61 Million |
| 2013 | -3.78% | -2.36% | 0.80x | 1.99x | AU$-5.45 Million |
| 2014 | 0.67% | 0.41% | 0.83x | 1.99x | AU$-4.02 Million |
| 2015 | -16.51% | -8.44% | 0.85x | 2.31x | AU$-10.64 Million |
| 2016 | -21.43% | -13.08% | 0.89x | 1.85x | AU$-13.16 Million |
| 2017 | -52.21% | -29.64% | 0.83x | 2.11x | AU$-19.92 Million |
| 2018 | -0.65% | -0.33% | 0.88x | 2.25x | AU$-3.86 Million |
| 2019 | -28.67% | -17.97% | 0.57x | 2.79x | AU$-10.20 Million |
| 2020 | -48.32% | -27.91% | 0.73x | 2.39x | AU$-12.20 Million |
| 2021 | 2.66% | 1.57% | 0.75x | 2.24x | AU$-1.84 Million |
| 2022 | -137.19% | -1424.07% | 0.08x | 1.17x | AU$-10.73 Million |
| 2023 | -13.02% | -1357.63% | 0.01x | 1.02x | AU$-1.42 Million |
Industry Comparison
This section compares Health and Plant Protein Group Ltd's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $121,491,958
- Average return on equity (ROE) among peers: -44.32%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Health and Plant Protein Group Ltd (HPP) | AU$6.11 Million | 3.56% | 0.02x | $448.86K |
| Australian Dairy Nutritionals Ltd (AHF) | $953.22K | -6.33% | 0.59x | $7.89 Million |
| Beston Global Food Company Ltd (BFC) | $113.64 Million | -1.66% | 0.03x | $3.27 Million |
| Biome Australia Ltd (BIO) | $6.53 Million | -69.59% | 0.26x | $31.40 Million |
| Bioxyne Ltd (BXN) | $1.55 Million | 14.43% | 0.30x | $21.29 Million |
| Cobram Estate Olives Ltd (CBO) | $179.76 Million | 4.87% | 1.29x | $623.31 Million |
| The Calmer Co International Ltd (CCO) | $1.90 Million | -209.79% | 1.98x | $2.07 Million |
| EVE Health Group Limited (EVE) | $23.04 Million | -22.57% | 0.03x | $1.78 Million |
| Forbidden Foods Ltd (FFF) | $3.06 Million | -113.04% | 0.42x | $1.49 Million |
| Fonterra Shareholders Fund (FSF) | $763.00 Million | 4.85% | 0.00x | $26.81K |