[HPI] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 2.64%
YoY- 59.9%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 304,612 312,068 284,471 281,818 282,780 282,268 238,107 17.82%
PBT 15,980 16,104 12,176 13,074 12,664 12,188 9,682 39.61%
Tax -598 -1,496 -937 -698 -606 -468 -1,206 -37.32%
NP 15,382 14,608 11,239 12,376 12,058 11,720 8,476 48.72%
-
NP to SH 15,382 14,608 11,239 12,376 12,058 11,720 8,476 48.72%
-
Tax Rate 3.74% 9.29% 7.70% 5.34% 4.79% 3.84% 12.46% -
Total Cost 289,230 297,460 273,232 269,442 270,722 270,548 229,631 16.61%
-
Net Worth 93,446 91,223 86,764 85,637 83,371 80,689 76,620 14.13%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 93,446 91,223 86,764 85,637 83,371 80,689 76,620 14.13%
NOSH 42,585 42,564 42,588 42,577 42,577 42,587 42,592 -0.01%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 5.05% 4.68% 3.95% 4.39% 4.26% 4.15% 3.56% -
ROE 16.46% 16.01% 12.95% 14.45% 14.46% 14.52% 11.06% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 715.29 733.17 667.96 661.89 664.15 662.80 559.03 17.84%
EPS 36.12 34.32 26.39 29.07 28.32 27.52 19.90 48.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1943 2.1432 2.0373 2.0113 1.9581 1.8947 1.7989 14.14%
Adjusted Per Share Value based on latest NOSH - 42,578
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 546.34 559.71 510.22 505.46 507.18 506.27 427.06 17.82%
EPS 27.59 26.20 20.16 22.20 21.63 21.02 15.20 48.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.676 1.6362 1.5562 1.536 1.4953 1.4472 1.3742 14.13%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 -
Price 1.02 0.93 0.78 0.85 0.78 0.60 0.62 -
P/RPS 0.14 0.13 0.12 0.13 0.12 0.09 0.11 17.42%
P/EPS 2.82 2.71 2.96 2.92 2.75 2.18 3.12 -6.51%
EY 35.41 36.90 33.83 34.20 36.31 45.87 32.10 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.38 0.42 0.40 0.32 0.34 22.30%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 24/07/06 -
Price 1.00 0.88 1.23 0.82 0.82 0.75 0.52 -
P/RPS 0.14 0.12 0.18 0.12 0.12 0.11 0.09 34.21%
P/EPS 2.77 2.56 4.66 2.82 2.90 2.73 2.61 4.04%
EY 36.12 39.00 21.46 35.45 34.54 36.69 38.27 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.60 0.41 0.42 0.40 0.29 35.97%

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