[HPI] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 2.88%
YoY- 70.55%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 312,068 284,471 281,818 282,780 282,268 238,107 232,470 21.62%
PBT 16,104 12,176 13,074 12,664 12,188 9,682 9,300 44.05%
Tax -1,496 -937 -698 -606 -468 -1,206 -1,560 -2.74%
NP 14,608 11,239 12,376 12,058 11,720 8,476 7,740 52.54%
-
NP to SH 14,608 11,239 12,376 12,058 11,720 8,476 7,740 52.54%
-
Tax Rate 9.29% 7.70% 5.34% 4.79% 3.84% 12.46% 16.77% -
Total Cost 297,460 273,232 269,442 270,722 270,548 229,631 224,730 20.49%
-
Net Worth 91,223 86,764 85,637 83,371 80,689 76,620 75,260 13.64%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 91,223 86,764 85,637 83,371 80,689 76,620 75,260 13.64%
NOSH 42,564 42,588 42,577 42,577 42,587 42,592 42,589 -0.03%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.68% 3.95% 4.39% 4.26% 4.15% 3.56% 3.33% -
ROE 16.01% 12.95% 14.45% 14.46% 14.52% 11.06% 10.28% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 733.17 667.96 661.89 664.15 662.80 559.03 545.84 21.67%
EPS 34.32 26.39 29.07 28.32 27.52 19.90 18.17 52.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1432 2.0373 2.0113 1.9581 1.8947 1.7989 1.7671 13.68%
Adjusted Per Share Value based on latest NOSH - 42,568
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 559.71 510.22 505.46 507.18 506.27 427.06 416.95 21.62%
EPS 26.20 20.16 22.20 21.63 21.02 15.20 13.88 52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6362 1.5562 1.536 1.4953 1.4472 1.3742 1.3498 13.64%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 -
Price 0.93 0.78 0.85 0.78 0.60 0.62 0.61 -
P/RPS 0.13 0.12 0.13 0.12 0.09 0.11 0.11 11.74%
P/EPS 2.71 2.96 2.92 2.75 2.18 3.12 3.36 -13.31%
EY 36.90 33.83 34.20 36.31 45.87 32.10 29.79 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.42 0.40 0.32 0.34 0.35 14.66%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 -
Price 0.88 1.23 0.82 0.82 0.75 0.52 0.65 -
P/RPS 0.12 0.18 0.12 0.12 0.11 0.09 0.12 0.00%
P/EPS 2.56 4.66 2.82 2.90 2.73 2.61 3.58 -19.98%
EY 39.00 21.46 35.45 34.54 36.69 38.27 27.96 24.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.41 0.42 0.40 0.29 0.37 7.06%

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