[HPI] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 75.7%
YoY- 1575.36%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 282,268 238,107 232,470 232,638 221,332 194,360 187,012 31.48%
PBT 12,188 9,682 9,300 8,602 4,220 -589 158 1697.81%
Tax -468 -1,206 -1,560 -1,532 -196 -376 85 -
NP 11,720 8,476 7,740 7,070 4,024 -965 244 1212.08%
-
NP to SH 11,720 8,476 7,740 7,070 4,024 -965 244 1212.08%
-
Tax Rate 3.84% 12.46% 16.77% 17.81% 4.64% - -53.80% -
Total Cost 270,548 229,631 224,730 225,568 217,308 195,325 186,768 27.93%
-
Net Worth 80,689 76,620 75,260 70,052 67,559 69,322 67,633 12.45%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 80,689 76,620 75,260 70,052 67,559 69,322 67,633 12.45%
NOSH 42,587 42,592 42,589 42,590 42,627 42,654 42,558 0.04%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.15% 3.56% 3.33% 3.04% 1.82% -0.50% 0.13% -
ROE 14.52% 11.06% 10.28% 10.09% 5.96% -1.39% 0.36% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 662.80 559.03 545.84 546.22 519.23 455.66 439.43 31.42%
EPS 27.52 19.90 18.17 16.60 9.44 -2.27 0.57 1216.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8947 1.7989 1.7671 1.6448 1.5849 1.6252 1.5892 12.40%
Adjusted Per Share Value based on latest NOSH - 42,575
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 506.27 427.06 416.95 417.25 396.97 348.60 335.42 31.48%
EPS 21.02 15.20 13.88 12.68 7.22 -1.73 0.44 1207.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3742 1.3498 1.2564 1.2117 1.2433 1.213 12.45%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.60 0.62 0.61 0.63 0.70 0.81 1.56 -
P/RPS 0.09 0.11 0.11 0.12 0.13 0.18 0.36 -60.21%
P/EPS 2.18 3.12 3.36 3.80 7.42 -35.80 272.09 -95.96%
EY 45.87 32.10 29.79 26.35 13.49 -2.79 0.37 2364.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.38 0.44 0.50 0.98 -52.48%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 -
Price 0.75 0.52 0.65 0.47 0.60 0.88 1.48 -
P/RPS 0.11 0.09 0.12 0.09 0.12 0.19 0.34 -52.77%
P/EPS 2.73 2.61 3.58 2.83 6.36 -38.90 258.14 -95.14%
EY 36.69 38.27 27.96 35.32 15.73 -2.57 0.39 1951.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.37 0.29 0.38 0.54 0.93 -42.93%

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