[HPI] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 9.48%
YoY- 3072.13%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 282,780 282,268 238,107 232,470 232,638 221,332 194,360 28.36%
PBT 12,664 12,188 9,682 9,300 8,602 4,220 -589 -
Tax -606 -468 -1,206 -1,560 -1,532 -196 -376 37.42%
NP 12,058 11,720 8,476 7,740 7,070 4,024 -965 -
-
NP to SH 12,058 11,720 8,476 7,740 7,070 4,024 -965 -
-
Tax Rate 4.79% 3.84% 12.46% 16.77% 17.81% 4.64% - -
Total Cost 270,722 270,548 229,631 224,730 225,568 217,308 195,325 24.28%
-
Net Worth 83,371 80,689 76,620 75,260 70,052 67,559 69,322 13.07%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 83,371 80,689 76,620 75,260 70,052 67,559 69,322 13.07%
NOSH 42,577 42,587 42,592 42,589 42,590 42,627 42,654 -0.12%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.26% 4.15% 3.56% 3.33% 3.04% 1.82% -0.50% -
ROE 14.46% 14.52% 11.06% 10.28% 10.09% 5.96% -1.39% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 664.15 662.80 559.03 545.84 546.22 519.23 455.66 28.52%
EPS 28.32 27.52 19.90 18.17 16.60 9.44 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 1.6252 13.21%
Adjusted Per Share Value based on latest NOSH - 42,589
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 507.18 506.27 427.06 416.95 417.25 396.97 348.60 28.36%
EPS 21.63 21.02 15.20 13.88 12.68 7.22 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4953 1.4472 1.3742 1.3498 1.2564 1.2117 1.2433 13.08%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.78 0.60 0.62 0.61 0.63 0.70 0.81 -
P/RPS 0.12 0.09 0.11 0.11 0.12 0.13 0.18 -23.66%
P/EPS 2.75 2.18 3.12 3.36 3.80 7.42 -35.80 -
EY 36.31 45.87 32.10 29.79 26.35 13.49 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.34 0.35 0.38 0.44 0.50 -13.81%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 -
Price 0.82 0.75 0.52 0.65 0.47 0.60 0.88 -
P/RPS 0.12 0.11 0.09 0.12 0.09 0.12 0.19 -26.36%
P/EPS 2.90 2.73 2.61 3.58 2.83 6.36 -38.90 -
EY 34.54 36.69 38.27 27.96 35.32 15.73 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.29 0.37 0.29 0.38 0.54 -15.41%

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